[CCB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -9.38%
YoY- -44.93%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 642,365 766,080 764,700 965,877 835,232 749,552 709,512 -1.64%
PBT 23,838 30,272 31,314 49,837 97,041 122,221 99,908 -21.23%
Tax -5,237 -8,833 -12,073 -14,173 -32,282 -40,066 -28,372 -24.53%
NP 18,601 21,438 19,241 35,664 64,758 82,154 71,536 -20.10%
-
NP to SH 18,601 21,438 19,241 35,664 64,758 82,154 71,536 -20.10%
-
Tax Rate 21.97% 29.18% 38.55% 28.44% 33.27% 32.78% 28.40% -
Total Cost 623,764 744,641 745,458 930,213 770,473 667,397 637,976 -0.37%
-
Net Worth 255,519 378,057 370,585 662,297 630,351 596,788 546,773 -11.90%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 279,355 6,716 6,716 19,609 19,595 - - -
Div Payout % 1,501.81% 31.33% 34.91% 54.99% 30.26% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 255,519 378,057 370,585 662,297 630,351 596,788 546,773 -11.90%
NOSH 100,729 100,745 100,746 98,049 97,979 97,834 97,655 0.51%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.90% 2.80% 2.52% 3.69% 7.75% 10.96% 10.08% -
ROE 7.28% 5.67% 5.19% 5.38% 10.27% 13.77% 13.08% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 637.71 760.41 759.03 985.09 852.46 766.14 726.55 -2.14%
EPS 18.47 21.28 19.09 36.37 66.11 83.97 73.25 -20.50%
DPS 277.33 6.67 6.67 20.00 20.00 0.00 0.00 -
NAPS 2.5367 3.7526 3.6784 6.7547 6.4335 6.10 5.599 -12.35%
Adjusted Per Share Value based on latest NOSH - 98,072
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 637.62 760.41 759.05 958.73 829.06 744.01 704.27 -1.64%
EPS 18.46 21.28 19.10 35.40 64.28 81.55 71.01 -20.10%
DPS 277.29 6.67 6.67 19.46 19.45 0.00 0.00 -
NAPS 2.5363 3.7526 3.6784 6.574 6.2569 5.9238 5.4273 -11.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.08 2.90 3.20 5.40 4.46 4.66 6.30 -
P/RPS 0.33 0.38 0.42 0.55 0.52 0.61 0.87 -14.91%
P/EPS 11.26 13.63 16.75 14.85 6.75 5.55 8.60 4.59%
EY 8.88 7.34 5.97 6.74 14.82 18.02 11.63 -4.39%
DY 133.33 2.30 2.08 3.70 4.48 0.00 0.00 -
P/NAPS 0.82 0.77 0.87 0.80 0.69 0.76 1.13 -5.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/11/06 09/11/05 29/10/04 28/10/03 25/11/02 15/11/01 22/11/00 -
Price 2.29 2.80 3.20 5.25 4.60 4.90 6.10 -
P/RPS 0.36 0.37 0.42 0.53 0.54 0.64 0.84 -13.16%
P/EPS 12.40 13.16 16.75 14.43 6.96 5.84 8.33 6.85%
EY 8.06 7.60 5.97 6.93 14.37 17.14 12.01 -6.42%
DY 121.11 2.38 2.08 3.81 4.35 0.00 0.00 -
P/NAPS 0.90 0.75 0.87 0.78 0.72 0.80 1.09 -3.14%

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