[CCB] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 14.4%
YoY- 18.4%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 804,606 812,991 740,771 691,102 674,010 661,360 661,073 14.03%
PBT 88,216 105,788 96,977 110,867 95,057 89,432 94,132 -4.24%
Tax -35,255 -38,377 -35,581 -36,621 -30,156 -27,161 -27,850 17.07%
NP 52,961 67,411 61,396 74,246 64,901 62,271 66,282 -13.92%
-
NP to SH 52,961 67,411 61,396 74,246 64,901 62,271 66,282 -13.92%
-
Tax Rate 39.96% 36.28% 36.69% 33.03% 31.72% 30.37% 29.59% -
Total Cost 751,645 745,580 679,375 616,856 609,109 599,089 594,791 16.93%
-
Net Worth 587,527 587,423 562,348 596,789 572,459 558,319 545,883 5.03%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 38,601 38,586 38,586 39,093 39,093 39,056 39,056 -0.78%
Div Payout % 72.89% 57.24% 62.85% 52.65% 60.24% 62.72% 58.92% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 587,527 587,423 562,348 596,789 572,459 558,319 545,883 5.03%
NOSH 97,921 97,903 95,652 97,834 97,821 97,858 97,679 0.16%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.58% 8.29% 8.29% 10.74% 9.63% 9.42% 10.03% -
ROE 9.01% 11.48% 10.92% 12.44% 11.34% 11.15% 12.14% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 821.69 830.40 774.44 706.40 689.02 675.84 676.78 13.84%
EPS 54.09 68.85 64.19 75.89 66.35 63.63 67.86 -14.06%
DPS 39.42 39.41 40.34 40.00 40.00 40.00 40.00 -0.97%
NAPS 6.00 6.00 5.8791 6.10 5.8521 5.7054 5.5885 4.86%
Adjusted Per Share Value based on latest NOSH - 97,834
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 798.66 806.98 735.29 685.99 669.03 656.47 656.18 14.03%
EPS 52.57 66.91 60.94 73.70 64.42 61.81 65.79 -13.92%
DPS 38.32 38.30 38.30 38.80 38.80 38.77 38.77 -0.77%
NAPS 5.8318 5.8308 5.5819 5.9238 5.6823 5.5419 5.4185 5.03%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 5.00 5.70 5.20 4.66 4.90 4.80 5.65 -
P/RPS 0.61 0.69 0.67 0.66 0.71 0.71 0.83 -18.60%
P/EPS 9.24 8.28 8.10 6.14 7.39 7.54 8.33 7.17%
EY 10.82 12.08 12.34 16.29 13.54 13.26 12.01 -6.73%
DY 7.88 6.91 7.76 8.58 8.16 8.33 7.08 7.41%
P/NAPS 0.83 0.95 0.88 0.76 0.84 0.84 1.01 -12.29%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 31/07/02 06/05/02 22/02/02 15/11/01 30/07/01 02/05/01 20/02/01 -
Price 4.94 5.80 5.50 4.90 4.62 4.80 5.00 -
P/RPS 0.60 0.70 0.71 0.69 0.67 0.71 0.74 -13.08%
P/EPS 9.13 8.42 8.57 6.46 6.96 7.54 7.37 15.39%
EY 10.95 11.87 11.67 15.49 14.36 13.26 13.57 -13.35%
DY 7.98 6.80 7.33 8.16 8.66 8.33 8.00 -0.16%
P/NAPS 0.82 0.97 0.94 0.80 0.79 0.84 0.89 -5.32%

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