[CCB] YoY Quarter 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- -50.14%
YoY- 4143.18%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 186,122 183,737 147,353 181,448 178,608 128,939 84,309 -0.83%
PBT 10,724 2,102 1,013 15,025 5,311 19,201 9,431 -0.13%
Tax -2,895 -1,711 -3,457 -6,130 -5,311 -6,571 -373 -2.15%
NP 7,829 391 -2,444 8,895 0 12,630 9,058 0.15%
-
NP to SH 7,829 391 -2,444 8,895 -220 12,630 9,058 0.15%
-
Tax Rate 27.00% 81.40% 341.26% 40.80% 100.00% 34.22% 3.96% -
Total Cost 178,293 183,346 149,797 172,553 178,608 116,309 75,251 -0.91%
-
Net Worth 385,898 372,001 359,788 587,775 562,348 545,883 504,118 0.28%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 10,075 10,025 9,815 24,490 23,913 24,419 19,437 0.70%
Div Payout % 128.70% 2,564.10% 0.00% 275.33% 0.00% 193.35% 214.59% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 385,898 372,001 359,788 587,775 562,348 545,883 504,118 0.28%
NOSH 100,759 100,256 98,152 97,962 95,652 97,679 97,188 -0.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.21% 0.21% -1.66% 4.90% 0.00% 9.80% 10.74% -
ROE 2.03% 0.11% -0.68% 1.51% -0.04% 2.31% 1.80% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 184.72 183.27 150.13 185.22 186.73 132.00 86.75 -0.80%
EPS 7.77 0.39 -2.49 9.08 -0.23 12.93 9.32 0.19%
DPS 10.00 10.00 10.00 25.00 25.00 25.00 20.00 0.73%
NAPS 3.8299 3.7105 3.6656 6.00 5.8791 5.5885 5.187 0.32%
Adjusted Per Share Value based on latest NOSH - 97,962
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 184.75 182.38 146.26 180.11 177.29 127.99 83.69 -0.83%
EPS 7.77 0.39 -2.43 8.83 -0.22 12.54 8.99 0.15%
DPS 10.00 9.95 9.74 24.31 23.74 24.24 19.29 0.70%
NAPS 3.8304 3.6925 3.5713 5.8343 5.5819 5.4185 5.0039 0.28%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.42 3.08 3.06 4.20 5.20 5.65 0.00 -
P/RPS 1.31 1.68 2.04 2.27 2.78 4.28 0.00 -100.00%
P/EPS 31.15 789.74 -122.89 46.26 -2,260.87 43.70 0.00 -100.00%
EY 3.21 0.13 -0.81 2.16 -0.04 2.29 0.00 -100.00%
DY 4.13 3.25 3.27 5.95 4.81 4.42 0.00 -100.00%
P/NAPS 0.63 0.83 0.83 0.70 0.88 1.01 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 17/02/05 18/02/04 24/02/03 22/02/02 20/02/01 21/02/00 -
Price 2.32 3.02 3.36 4.24 5.50 5.00 7.55 -
P/RPS 1.26 1.65 2.24 2.29 2.95 3.79 8.70 2.07%
P/EPS 29.86 774.36 -134.94 46.70 -2,391.30 38.67 81.01 1.06%
EY 3.35 0.13 -0.74 2.14 -0.04 2.59 1.23 -1.05%
DY 4.31 3.31 2.98 5.90 4.55 5.00 2.65 -0.51%
P/NAPS 0.61 0.81 0.92 0.71 0.94 0.89 1.46 0.93%

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