[CCB] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -31.81%
YoY- -57.7%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 720,878 717,605 786,230 871,761 905,856 935,215 865,392 -11.43%
PBT 24,499 30,700 21,642 38,391 52,403 67,970 85,235 -56.34%
Tax -12,512 -13,033 -9,743 -14,087 -16,760 -21,558 -29,043 -42.87%
NP 11,987 17,667 11,899 24,304 35,643 46,412 56,192 -64.19%
-
NP to SH 11,987 17,667 11,899 24,304 35,643 46,412 56,192 -64.19%
-
Tax Rate 51.07% 42.45% 45.02% 36.69% 31.98% 31.72% 34.07% -
Total Cost 708,891 699,938 774,331 847,457 870,213 888,803 809,200 -8.42%
-
Net Worth 370,505 372,326 373,261 359,788 662,447 664,277 588,347 -26.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 14,852 14,852 11,087 11,087 25,762 25,762 39,178 -47.52%
Div Payout % 123.90% 84.07% 93.18% 45.62% 72.28% 55.51% 69.72% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 370,505 372,326 373,261 359,788 662,447 664,277 588,347 -26.46%
NOSH 100,724 100,737 100,761 98,152 98,072 97,846 98,057 1.80%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.66% 2.46% 1.51% 2.79% 3.93% 4.96% 6.49% -
ROE 3.24% 4.75% 3.19% 6.76% 5.38% 6.99% 9.55% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 715.69 712.35 780.29 888.17 923.66 955.80 882.53 -13.00%
EPS 11.90 17.54 11.81 24.76 36.34 47.43 57.30 -64.83%
DPS 14.75 14.74 11.00 11.30 26.30 26.30 40.00 -48.48%
NAPS 3.6784 3.696 3.7044 3.6656 6.7547 6.789 6.00 -27.76%
Adjusted Per Share Value based on latest NOSH - 98,152
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 715.55 712.30 780.42 865.31 899.16 928.30 858.99 -11.43%
EPS 11.90 17.54 11.81 24.12 35.38 46.07 55.78 -64.19%
DPS 14.74 14.74 11.01 11.01 25.57 25.57 38.89 -47.53%
NAPS 3.6777 3.6957 3.705 3.5713 6.5755 6.5937 5.84 -26.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.20 3.26 3.36 3.06 5.40 5.10 4.88 -
P/RPS 0.45 0.46 0.43 0.34 0.58 0.53 0.55 -12.48%
P/EPS 26.89 18.59 28.45 12.36 14.86 10.75 8.52 114.71%
EY 3.72 5.38 3.51 8.09 6.73 9.30 11.74 -53.42%
DY 4.61 4.52 3.27 3.69 4.87 5.16 8.20 -31.81%
P/NAPS 0.87 0.88 0.91 0.83 0.80 0.75 0.81 4.86%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 02/08/04 12/05/04 18/02/04 28/10/03 28/07/03 05/05/03 -
Price 3.20 3.26 3.30 3.36 5.25 5.25 4.70 -
P/RPS 0.45 0.46 0.42 0.38 0.57 0.55 0.53 -10.30%
P/EPS 26.89 18.59 27.94 13.57 14.45 11.07 8.20 120.24%
EY 3.72 5.38 3.58 7.37 6.92 9.03 12.19 -54.57%
DY 4.61 4.52 3.33 3.36 5.01 5.01 8.51 -33.47%
P/NAPS 0.87 0.88 0.89 0.92 0.78 0.77 0.78 7.53%

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