[CCB] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -0.36%
YoY- -7.37%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 626,424 418,395 222,328 740,772 562,164 354,561 150,108 158.97%
PBT 72,781 47,751 27,792 96,977 91,666 56,511 18,891 145.55%
Tax -24,212 -17,761 -9,249 -35,581 -30,050 -17,349 -5,230 177.51%
NP 48,569 29,990 18,543 61,396 61,616 39,162 13,661 132.76%
-
NP to SH 48,569 29,990 18,543 61,396 61,616 39,162 13,661 132.76%
-
Tax Rate 33.27% 37.20% 33.28% 36.69% 32.78% 30.70% 27.69% -
Total Cost 577,855 388,405 203,785 679,376 500,548 315,399 136,447 161.53%
-
Net Worth 630,351 624,177 594,286 575,224 596,788 572,520 558,319 8.41%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 14,696 14,691 - 39,136 - 14,674 - -
Div Payout % 30.26% 48.99% - 63.75% - 37.47% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 630,351 624,177 594,286 575,224 596,788 572,520 558,319 8.41%
NOSH 97,979 97,942 97,903 97,842 97,834 97,831 97,858 0.08%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.75% 7.17% 8.34% 8.29% 10.96% 11.05% 9.10% -
ROE 7.71% 4.80% 3.12% 10.67% 10.32% 6.84% 2.45% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 639.34 427.18 227.09 757.11 574.61 362.42 153.39 158.76%
EPS 49.58 30.62 18.94 62.75 62.98 40.03 13.96 132.60%
DPS 15.00 15.00 0.00 40.00 0.00 15.00 0.00 -
NAPS 6.4335 6.3729 6.0701 5.8791 6.10 5.8521 5.7054 8.32%
Adjusted Per Share Value based on latest NOSH - 95,652
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 621.79 415.30 220.68 735.29 558.01 351.94 149.00 158.97%
EPS 48.21 29.77 18.41 60.94 61.16 38.87 13.56 132.76%
DPS 14.59 14.58 0.00 38.85 0.00 14.57 0.00 -
NAPS 6.2569 6.1956 5.8989 5.7097 5.9238 5.6829 5.5419 8.41%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 4.46 5.00 5.70 5.20 4.66 4.90 4.80 -
P/RPS 0.70 1.17 2.51 0.69 0.81 1.35 3.13 -63.12%
P/EPS 9.00 16.33 30.10 8.29 7.40 12.24 34.38 -59.04%
EY 11.11 6.12 3.32 12.07 13.52 8.17 2.91 144.07%
DY 3.36 3.00 0.00 7.69 0.00 3.06 0.00 -
P/NAPS 0.69 0.78 0.94 0.88 0.76 0.84 0.84 -12.28%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 31/07/02 06/05/02 22/02/02 15/11/01 30/07/01 02/05/01 -
Price 4.60 4.94 5.80 5.50 4.90 4.62 4.80 -
P/RPS 0.72 1.16 2.55 0.73 0.85 1.27 3.13 -62.42%
P/EPS 9.28 16.13 30.62 8.76 7.78 11.54 34.38 -58.20%
EY 10.78 6.20 3.27 11.41 12.85 8.66 2.91 139.22%
DY 3.26 3.04 0.00 7.27 0.00 3.25 0.00 -
P/NAPS 0.72 0.78 0.96 0.94 0.80 0.79 0.84 -9.75%

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