[CCB] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 61.95%
YoY- -21.17%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 545,738 279,848 807,872 626,424 418,395 222,328 740,772 -18.47%
PBT 27,916 25,222 87,806 72,781 47,751 27,792 96,977 -56.50%
Tax -8,239 -6,817 -30,342 -24,212 -17,761 -9,249 -35,581 -62.39%
NP 19,677 18,405 57,464 48,569 29,990 18,543 61,396 -53.26%
-
NP to SH 19,677 18,405 57,464 48,569 29,990 18,543 61,396 -53.26%
-
Tax Rate 29.51% 27.03% 34.56% 33.27% 37.20% 33.28% 36.69% -
Total Cost 526,061 261,443 750,408 577,855 388,405 203,785 679,376 -15.71%
-
Net Worth 665,606 588,347 663,873 630,351 624,177 594,286 575,224 10.24%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 14,706 - 39,196 14,696 14,691 - 39,136 -48.02%
Div Payout % 74.74% - 68.21% 30.26% 48.99% - 63.75% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 665,606 588,347 663,873 630,351 624,177 594,286 575,224 10.24%
NOSH 98,041 98,057 97,991 97,979 97,942 97,903 97,842 0.13%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.61% 6.58% 7.11% 7.75% 7.17% 8.34% 8.29% -
ROE 2.96% 3.13% 8.66% 7.71% 4.80% 3.12% 10.67% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 556.64 285.39 824.43 639.34 427.18 227.09 757.11 -18.58%
EPS 20.07 18.77 58.65 49.58 30.62 18.94 62.75 -53.32%
DPS 15.00 0.00 40.00 15.00 15.00 0.00 40.00 -48.09%
NAPS 6.789 6.00 6.7748 6.4335 6.3729 6.0701 5.8791 10.09%
Adjusted Per Share Value based on latest NOSH - 97,988
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 541.70 277.78 801.90 621.79 415.30 220.68 735.29 -18.47%
EPS 19.53 18.27 57.04 48.21 29.77 18.41 60.94 -53.26%
DPS 14.60 0.00 38.91 14.59 14.58 0.00 38.85 -48.01%
NAPS 6.6068 5.84 6.5896 6.2569 6.1956 5.8989 5.7097 10.24%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.10 4.88 4.20 4.46 5.00 5.70 5.20 -
P/RPS 0.92 1.71 0.51 0.70 1.17 2.51 0.69 21.20%
P/EPS 25.41 26.00 7.16 9.00 16.33 30.10 8.29 111.44%
EY 3.94 3.85 13.96 11.11 6.12 3.32 12.07 -52.68%
DY 2.94 0.00 9.52 3.36 3.00 0.00 7.69 -47.41%
P/NAPS 0.75 0.81 0.62 0.69 0.78 0.94 0.88 -10.13%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/07/03 05/05/03 24/02/03 25/11/02 31/07/02 06/05/02 22/02/02 -
Price 5.25 4.70 4.24 4.60 4.94 5.80 5.50 -
P/RPS 0.94 1.65 0.51 0.72 1.16 2.55 0.73 18.41%
P/EPS 26.16 25.04 7.23 9.28 16.13 30.62 8.76 107.79%
EY 3.82 3.99 13.83 10.78 6.20 3.27 11.41 -51.88%
DY 2.86 0.00 9.43 3.26 3.04 0.00 7.27 -46.40%
P/NAPS 0.77 0.78 0.63 0.72 0.78 0.96 0.94 -12.48%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment