[CCB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
06-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -69.8%
YoY- 35.74%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 807,872 626,424 418,395 222,328 740,772 562,164 354,561 72.89%
PBT 87,806 72,781 47,751 27,792 96,977 91,666 56,511 34.04%
Tax -30,342 -24,212 -17,761 -9,249 -35,581 -30,050 -17,349 45.01%
NP 57,464 48,569 29,990 18,543 61,396 61,616 39,162 29.03%
-
NP to SH 57,464 48,569 29,990 18,543 61,396 61,616 39,162 29.03%
-
Tax Rate 34.56% 33.27% 37.20% 33.28% 36.69% 32.78% 30.70% -
Total Cost 750,408 577,855 388,405 203,785 679,376 500,548 315,399 77.93%
-
Net Worth 663,873 630,351 624,177 594,286 575,224 596,788 572,520 10.34%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 39,196 14,696 14,691 - 39,136 - 14,674 92.16%
Div Payout % 68.21% 30.26% 48.99% - 63.75% - 37.47% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 663,873 630,351 624,177 594,286 575,224 596,788 572,520 10.34%
NOSH 97,991 97,979 97,942 97,903 97,842 97,834 97,831 0.10%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.11% 7.75% 7.17% 8.34% 8.29% 10.96% 11.05% -
ROE 8.66% 7.71% 4.80% 3.12% 10.67% 10.32% 6.84% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 824.43 639.34 427.18 227.09 757.11 574.61 362.42 72.70%
EPS 58.65 49.58 30.62 18.94 62.75 62.98 40.03 28.90%
DPS 40.00 15.00 15.00 0.00 40.00 0.00 15.00 91.95%
NAPS 6.7748 6.4335 6.3729 6.0701 5.8791 6.10 5.8521 10.22%
Adjusted Per Share Value based on latest NOSH - 97,903
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 801.90 621.79 415.30 220.68 735.29 558.01 351.94 72.89%
EPS 57.04 48.21 29.77 18.41 60.94 61.16 38.87 29.04%
DPS 38.91 14.59 14.58 0.00 38.85 0.00 14.57 92.14%
NAPS 6.5896 6.2569 6.1956 5.8989 5.7097 5.9238 5.6829 10.34%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.20 4.46 5.00 5.70 5.20 4.66 4.90 -
P/RPS 0.51 0.70 1.17 2.51 0.69 0.81 1.35 -47.64%
P/EPS 7.16 9.00 16.33 30.10 8.29 7.40 12.24 -29.98%
EY 13.96 11.11 6.12 3.32 12.07 13.52 8.17 42.78%
DY 9.52 3.36 3.00 0.00 7.69 0.00 3.06 112.67%
P/NAPS 0.62 0.69 0.78 0.94 0.88 0.76 0.84 -18.28%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 25/11/02 31/07/02 06/05/02 22/02/02 15/11/01 30/07/01 -
Price 4.24 4.60 4.94 5.80 5.50 4.90 4.62 -
P/RPS 0.51 0.72 1.16 2.55 0.73 0.85 1.27 -45.47%
P/EPS 7.23 9.28 16.13 30.62 8.76 7.78 11.54 -26.71%
EY 13.83 10.78 6.20 3.27 11.41 12.85 8.66 36.51%
DY 9.43 3.26 3.04 0.00 7.27 0.00 3.25 103.03%
P/NAPS 0.63 0.72 0.78 0.96 0.94 0.80 0.79 -13.96%

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