[CCB] QoQ TTM 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- -8.71%
YoY- -34.88%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 935,215 865,392 807,872 805,032 804,606 812,991 740,771 16.86%
PBT 67,970 85,235 87,805 78,091 88,216 105,788 96,977 -21.14%
Tax -21,558 -29,043 -30,342 -29,743 -35,255 -38,377 -35,581 -28.46%
NP 46,412 56,192 57,463 48,348 52,961 67,411 61,396 -17.05%
-
NP to SH 46,412 56,192 57,463 48,348 52,961 67,411 61,396 -17.05%
-
Tax Rate 31.72% 34.07% 34.56% 38.09% 39.96% 36.28% 36.69% -
Total Cost 888,803 809,200 750,409 756,684 751,645 745,580 679,375 19.67%
-
Net Worth 664,277 588,347 587,775 630,405 587,527 587,423 562,348 11.77%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 25,762 39,178 39,178 38,601 38,601 38,586 38,586 -23.66%
Div Payout % 55.51% 69.72% 68.18% 79.84% 72.89% 57.24% 62.85% -
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 664,277 588,347 587,775 630,405 587,527 587,423 562,348 11.77%
NOSH 97,846 98,057 97,962 97,988 97,921 97,903 95,652 1.52%
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 4.96% 6.49% 7.11% 6.01% 6.58% 8.29% 8.29% -
ROE 6.99% 9.55% 9.78% 7.67% 9.01% 11.48% 10.92% -
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 955.80 882.53 824.67 821.56 821.69 830.40 774.44 15.10%
EPS 47.43 57.30 58.66 49.34 54.09 68.85 64.19 -18.31%
DPS 26.30 40.00 40.00 39.39 39.42 39.41 40.34 -24.87%
NAPS 6.789 6.00 6.00 6.4335 6.00 6.00 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 928.30 858.99 801.90 799.08 798.66 806.98 735.29 16.86%
EPS 46.07 55.78 57.04 47.99 52.57 66.91 60.94 -17.05%
DPS 25.57 38.89 38.89 38.32 38.32 38.30 38.30 -23.66%
NAPS 6.5937 5.84 5.8343 6.2574 5.8318 5.8308 5.5819 11.77%
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 0.53 0.55 0.51 0.54 0.61 0.69 0.67 -14.50%
P/EPS 10.75 8.52 7.16 9.04 9.24 8.28 8.10 20.82%
EY 9.30 11.74 13.97 11.06 10.82 12.08 12.34 -17.22%
DY 5.16 8.20 9.52 8.83 7.88 6.91 7.76 -23.87%
P/NAPS 0.75 0.81 0.70 0.69 0.83 0.95 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 0.55 0.53 0.51 0.56 0.60 0.70 0.71 -15.69%
P/EPS 11.07 8.20 7.23 9.32 9.13 8.42 8.57 18.66%
EY 9.03 12.19 13.83 10.73 10.95 11.87 11.67 -15.75%
DY 5.01 8.51 9.43 8.56 7.98 6.80 7.33 -22.46%
P/NAPS 0.77 0.78 0.71 0.72 0.82 0.97 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