[CCB] YoY Cumulative 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- 35.94%
YoY- -44.93%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 481,774 574,560 573,525 724,408 626,424 562,164 532,134 -1.64%
PBT 17,879 22,704 23,486 37,378 72,781 91,666 74,931 -21.23%
Tax -3,928 -6,625 -9,055 -10,630 -24,212 -30,050 -21,279 -24.53%
NP 13,951 16,079 14,431 26,748 48,569 61,616 53,652 -20.09%
-
NP to SH 13,951 16,079 14,431 26,748 48,569 61,616 53,652 -20.09%
-
Tax Rate 21.97% 29.18% 38.55% 28.44% 33.27% 32.78% 28.40% -
Total Cost 467,823 558,481 559,094 697,660 577,855 500,548 478,482 -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 209,516 5,037 5,037 14,707 14,696 - - -
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 5.46% 4.25% 3.89% 4.04% 7.71% 10.32% 9.81% -
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 478.29 570.31 569.28 738.82 639.34 574.61 544.91 -2.14%
EPS 13.85 15.96 14.32 27.28 49.58 62.98 54.94 -20.51%
DPS 208.00 5.00 5.00 15.00 15.00 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 478.21 570.31 569.28 719.05 621.79 558.01 528.20 -1.64%
EPS 13.85 15.96 14.32 26.55 48.21 61.16 53.26 -20.09%
DPS 207.97 5.00 5.00 14.60 14.59 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 0.43 0.51 0.56 0.73 0.70 0.81 1.16 -15.23%
P/EPS 15.02 18.17 22.34 19.79 9.00 7.40 11.47 4.59%
EY 6.66 5.50 4.48 5.05 11.11 13.52 8.72 -4.39%
DY 100.00 1.72 1.56 2.78 3.36 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 0.48 0.49 0.56 0.71 0.72 0.85 1.12 -13.16%
P/EPS 16.53 17.54 22.34 19.24 9.28 7.78 11.10 6.85%
EY 6.05 5.70 4.48 5.20 10.78 12.85 9.01 -6.41%
DY 90.83 1.79 1.56 2.86 3.26 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