[CCB] YoY TTM 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- -8.71%
YoY- -34.88%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 758,297 720,878 905,856 805,032 691,102 616,443 555,854 -0.32%
PBT 24,806 24,499 52,403 78,091 110,867 84,362 43,734 0.60%
Tax -8,336 -12,512 -16,760 -29,743 -36,621 -21,652 10,555 -
NP 16,470 11,987 35,643 48,348 74,246 62,710 54,289 1.27%
-
NP to SH 16,470 11,987 35,643 48,348 74,246 62,710 30,753 0.66%
-
Tax Rate 33.60% 51.07% 31.98% 38.09% 33.03% 25.67% -24.13% -
Total Cost 741,827 708,891 870,213 756,684 616,856 553,733 501,565 -0.41%
-
Net Worth 378,018 370,505 662,447 630,405 596,789 546,882 526,470 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 15,064 14,852 25,762 38,601 39,093 34,074 24,261 0.50%
Div Payout % 91.47% 123.90% 72.28% 79.84% 52.65% 54.34% 78.89% -
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 378,018 370,505 662,447 630,405 596,789 546,882 526,470 0.35%
NOSH 100,735 100,724 98,072 97,988 97,834 97,675 97,118 -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 2.17% 1.66% 3.93% 6.01% 10.74% 10.17% 9.77% -
ROE 4.36% 3.24% 5.38% 7.67% 12.44% 11.47% 5.84% -
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 752.76 715.69 923.66 821.56 706.40 631.12 572.35 -0.29%
EPS 16.35 11.90 36.34 49.34 75.89 64.20 31.67 0.70%
DPS 15.00 14.75 26.30 39.39 40.00 35.00 25.00 0.54%
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 752.69 715.55 899.16 799.08 685.99 611.88 551.74 -0.32%
EPS 16.35 11.90 35.38 47.99 73.70 62.25 30.53 0.66%
DPS 14.95 14.74 25.57 38.32 38.80 33.82 24.08 0.50%
NAPS 3.7522 3.6777 6.5755 6.2574 5.9238 5.4284 5.2258 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 0.39 0.45 0.58 0.54 0.66 1.00 0.00 -100.00%
P/EPS 17.74 26.89 14.86 9.04 6.14 9.81 0.00 -100.00%
EY 5.64 3.72 6.73 11.06 16.29 10.19 0.00 -100.00%
DY 5.17 4.61 4.87 8.83 8.58 5.56 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 - -
Price 2.80 3.20 5.25 4.60 4.90 6.10 0.00 -
P/RPS 0.37 0.45 0.57 0.56 0.69 0.97 0.00 -100.00%
P/EPS 17.13 26.89 14.45 9.32 6.46 9.50 0.00 -100.00%
EY 5.84 3.72 6.92 10.73 15.49 10.53 0.00 -100.00%
DY 5.36 4.61 5.01 8.56 8.16 5.74 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