[CCB] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
20-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 5.7%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 691,102 674,010 661,360 661,073 616,443 545,798 495,824 24.75%
PBT 110,867 95,057 89,432 94,132 84,362 81,880 65,086 42.58%
Tax -36,621 -30,156 -27,161 -27,850 -21,652 -15,546 -7,664 183.42%
NP 74,246 64,901 62,271 66,282 62,710 66,334 57,422 18.66%
-
NP to SH 74,246 64,901 62,271 66,282 62,710 66,334 57,422 18.66%
-
Tax Rate 33.03% 31.72% 30.37% 29.59% 25.67% 18.99% 11.78% -
Total Cost 616,856 609,109 599,089 594,791 553,733 479,464 438,402 25.54%
-
Net Worth 596,789 572,459 558,319 545,883 546,882 533,569 521,338 9.42%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 39,093 39,093 39,056 39,056 34,074 34,074 35,941 5.75%
Div Payout % 52.65% 60.24% 62.72% 58.92% 54.34% 51.37% 62.59% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 596,789 572,459 558,319 545,883 546,882 533,569 521,338 9.42%
NOSH 97,834 97,821 97,858 97,679 97,675 97,576 97,473 0.24%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 10.74% 9.63% 9.42% 10.03% 10.17% 12.15% 11.58% -
ROE 12.44% 11.34% 11.15% 12.14% 11.47% 12.43% 11.01% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 706.40 689.02 675.84 676.78 631.12 559.35 508.67 24.44%
EPS 75.89 66.35 63.63 67.86 64.20 67.98 58.91 18.37%
DPS 40.00 40.00 40.00 40.00 35.00 35.00 37.00 5.32%
NAPS 6.10 5.8521 5.7054 5.5885 5.599 5.4682 5.3485 9.15%
Adjusted Per Share Value based on latest NOSH - 97,679
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 685.99 669.03 656.47 656.18 611.88 541.76 492.16 24.75%
EPS 73.70 64.42 61.81 65.79 62.25 65.84 57.00 18.66%
DPS 38.80 38.80 38.77 38.77 33.82 33.82 35.68 5.74%
NAPS 5.9238 5.6823 5.5419 5.4185 5.4284 5.2962 5.1748 9.42%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 4.66 4.90 4.80 5.65 6.30 6.30 7.50 -
P/RPS 0.66 0.71 0.71 0.83 1.00 1.13 1.47 -41.33%
P/EPS 6.14 7.39 7.54 8.33 9.81 9.27 12.73 -38.47%
EY 16.29 13.54 13.26 12.01 10.19 10.79 7.85 62.62%
DY 8.58 8.16 8.33 7.08 5.56 5.56 4.93 44.63%
P/NAPS 0.76 0.84 0.84 1.01 1.13 1.15 1.40 -33.42%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 15/11/01 30/07/01 02/05/01 20/02/01 22/11/00 31/07/00 - -
Price 4.90 4.62 4.80 5.00 6.10 6.55 0.00 -
P/RPS 0.69 0.67 0.71 0.74 0.97 1.17 0.00 -
P/EPS 6.46 6.96 7.54 7.37 9.50 9.63 0.00 -
EY 15.49 14.36 13.26 13.57 10.53 10.38 0.00 -
DY 8.16 8.66 8.33 8.00 5.74 5.34 0.00 -
P/NAPS 0.80 0.79 0.84 0.89 1.09 1.20 0.00 -

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