[CCB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 18.85%
YoY- -6.41%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 905,856 935,215 865,392 807,872 805,032 804,606 812,991 7.46%
PBT 52,403 67,970 85,235 87,805 78,091 88,216 105,788 -37.36%
Tax -16,760 -21,558 -29,043 -30,342 -29,743 -35,255 -38,377 -42.40%
NP 35,643 46,412 56,192 57,463 48,348 52,961 67,411 -34.58%
-
NP to SH 35,643 46,412 56,192 57,463 48,348 52,961 67,411 -34.58%
-
Tax Rate 31.98% 31.72% 34.07% 34.56% 38.09% 39.96% 36.28% -
Total Cost 870,213 888,803 809,200 750,409 756,684 751,645 745,580 10.84%
-
Net Worth 662,447 664,277 588,347 587,775 630,405 587,527 587,423 8.33%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 25,762 25,762 39,178 39,178 38,601 38,601 38,586 -23.59%
Div Payout % 72.28% 55.51% 69.72% 68.18% 79.84% 72.89% 57.24% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 662,447 664,277 588,347 587,775 630,405 587,527 587,423 8.33%
NOSH 98,072 97,846 98,057 97,962 97,988 97,921 97,903 0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.93% 4.96% 6.49% 7.11% 6.01% 6.58% 8.29% -
ROE 5.38% 6.99% 9.55% 9.78% 7.67% 9.01% 11.48% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 923.66 955.80 882.53 824.67 821.56 821.69 830.40 7.34%
EPS 36.34 47.43 57.30 58.66 49.34 54.09 68.85 -34.66%
DPS 26.30 26.30 40.00 40.00 39.39 39.42 39.41 -23.61%
NAPS 6.7547 6.789 6.00 6.00 6.4335 6.00 6.00 8.21%
Adjusted Per Share Value based on latest NOSH - 97,962
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 899.16 928.30 858.99 801.90 799.08 798.66 806.98 7.47%
EPS 35.38 46.07 55.78 57.04 47.99 52.57 66.91 -34.58%
DPS 25.57 25.57 38.89 38.89 38.32 38.32 38.30 -23.59%
NAPS 6.5755 6.5937 5.84 5.8343 6.2574 5.8318 5.8308 8.33%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.40 5.10 4.88 4.20 4.46 5.00 5.70 -
P/RPS 0.58 0.53 0.55 0.51 0.54 0.61 0.69 -10.92%
P/EPS 14.86 10.75 8.52 7.16 9.04 9.24 8.28 47.62%
EY 6.73 9.30 11.74 13.97 11.06 10.82 12.08 -32.26%
DY 4.87 5.16 8.20 9.52 8.83 7.88 6.91 -20.78%
P/NAPS 0.80 0.75 0.81 0.70 0.69 0.83 0.95 -10.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/10/03 28/07/03 05/05/03 24/02/03 25/11/02 31/07/02 06/05/02 -
Price 5.25 5.25 4.70 4.24 4.60 4.94 5.80 -
P/RPS 0.57 0.55 0.53 0.51 0.56 0.60 0.70 -12.78%
P/EPS 14.45 11.07 8.20 7.23 9.32 9.13 8.42 43.29%
EY 6.92 9.03 12.19 13.83 10.73 10.95 11.87 -30.19%
DY 5.01 5.01 8.51 9.43 8.56 7.98 6.80 -18.41%
P/NAPS 0.78 0.77 0.78 0.71 0.72 0.82 0.97 -13.51%

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