[CCB] YoY Cumulative Quarter 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- 61.95%
YoY- -21.17%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 574,560 573,525 724,408 626,424 562,164 532,134 383,527 -0.42%
PBT 22,704 23,486 37,378 72,781 91,666 74,931 60,830 1.05%
Tax -6,625 -9,055 -10,630 -24,212 -30,050 -21,279 -6,541 -0.01%
NP 16,079 14,431 26,748 48,569 61,616 53,652 54,289 1.30%
-
NP to SH 16,079 14,431 26,748 48,569 61,616 53,652 54,289 1.30%
-
Tax Rate 29.18% 38.55% 28.44% 33.27% 32.78% 28.40% 10.75% -
Total Cost 558,481 559,094 697,660 577,855 500,548 478,482 329,238 -0.56%
-
Net Worth 378,057 370,585 662,297 630,351 596,788 546,773 526,587 0.35%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 5,037 5,037 14,707 14,696 - - - -100.00%
Div Payout % 31.33% 34.91% 54.99% 30.26% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 378,057 370,585 662,297 630,351 596,788 546,773 526,587 0.35%
NOSH 100,745 100,746 98,049 97,979 97,834 97,655 97,140 -0.03%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.80% 2.52% 3.69% 7.75% 10.96% 10.08% 14.16% -
ROE 4.25% 3.89% 4.04% 7.71% 10.32% 9.81% 10.31% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 570.31 569.28 738.82 639.34 574.61 544.91 394.82 -0.39%
EPS 15.96 14.32 27.28 49.58 62.98 54.94 55.89 1.34%
DPS 5.00 5.00 15.00 15.00 0.00 0.00 0.00 -100.00%
NAPS 3.7526 3.6784 6.7547 6.4335 6.10 5.599 5.4209 0.39%
Adjusted Per Share Value based on latest NOSH - 97,988
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 570.31 569.28 719.05 621.79 558.01 528.20 380.69 -0.42%
EPS 15.96 14.32 26.55 48.21 61.16 53.26 53.89 1.30%
DPS 5.00 5.00 14.60 14.59 0.00 0.00 0.00 -100.00%
NAPS 3.7526 3.6784 6.574 6.2569 5.9238 5.4273 5.2269 0.35%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.90 3.20 5.40 4.46 4.66 6.30 0.00 -
P/RPS 0.51 0.56 0.73 0.70 0.81 1.16 0.00 -100.00%
P/EPS 18.17 22.34 19.79 9.00 7.40 11.47 0.00 -100.00%
EY 5.50 4.48 5.05 11.11 13.52 8.72 0.00 -100.00%
DY 1.72 1.56 2.78 3.36 0.00 0.00 0.00 -100.00%
P/NAPS 0.77 0.87 0.80 0.69 0.76 1.13 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 09/11/05 29/10/04 28/10/03 25/11/02 15/11/01 22/11/00 25/11/99 -
Price 2.80 3.20 5.25 4.60 4.90 6.10 0.00 -
P/RPS 0.49 0.56 0.71 0.72 0.85 1.12 0.00 -100.00%
P/EPS 17.54 22.34 19.24 9.28 7.78 11.10 0.00 -100.00%
EY 5.70 4.48 5.20 10.78 12.85 9.01 0.00 -100.00%
DY 1.79 1.56 2.86 3.26 0.00 0.00 0.00 -100.00%
P/NAPS 0.75 0.87 0.78 0.72 0.80 1.09 0.00 -100.00%

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