[CCB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -31.81%
YoY- -57.7%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 640,574 760,682 757,262 871,761 807,872 740,771 661,073 -0.52%
PBT 51,843 33,428 25,588 38,391 87,805 96,977 94,132 -9.45%
Tax -6,147 -9,520 -10,766 -14,087 -30,342 -35,581 -27,850 -22.25%
NP 45,696 23,908 14,822 24,304 57,463 61,396 66,282 -6.00%
-
NP to SH 45,696 23,908 14,822 24,304 57,463 61,396 66,282 -6.00%
-
Tax Rate 11.86% 28.48% 42.07% 36.69% 34.56% 36.69% 29.59% -
Total Cost 594,878 736,774 742,440 847,457 750,409 679,375 594,791 0.00%
-
Net Worth 287,306 385,898 372,001 359,788 587,775 562,348 545,883 -10.14%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 214,584 15,114 15,062 11,087 39,178 38,586 39,056 32.81%
Div Payout % 469.59% 63.22% 101.62% 45.62% 68.18% 62.85% 58.92% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 287,306 385,898 372,001 359,788 587,775 562,348 545,883 -10.14%
NOSH 100,745 100,759 100,256 98,152 97,962 95,652 97,679 0.51%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.13% 3.14% 1.96% 2.79% 7.11% 8.29% 10.03% -
ROE 15.90% 6.20% 3.98% 6.76% 9.78% 10.92% 12.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 635.83 754.95 755.33 888.17 824.67 774.44 676.78 -1.03%
EPS 45.36 23.73 14.78 24.76 58.66 64.19 67.86 -6.49%
DPS 213.00 15.00 15.00 11.30 40.00 40.34 40.00 32.12%
NAPS 2.8518 3.8299 3.7105 3.6656 6.00 5.8791 5.5885 -10.60%
Adjusted Per Share Value based on latest NOSH - 98,152
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 635.84 755.06 751.66 865.31 801.90 735.29 656.18 -0.52%
EPS 45.36 23.73 14.71 24.12 57.04 60.94 65.79 -6.00%
DPS 213.00 15.00 14.95 11.01 38.89 38.30 38.77 32.81%
NAPS 2.8518 3.8304 3.6925 3.5713 5.8343 5.5819 5.4185 -10.14%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.15 2.42 3.08 3.06 4.20 5.20 5.65 -
P/RPS 0.34 0.32 0.41 0.34 0.51 0.67 0.83 -13.81%
P/EPS 4.74 10.20 20.83 12.36 7.16 8.10 8.33 -8.96%
EY 21.10 9.80 4.80 8.09 13.97 12.34 12.01 9.84%
DY 99.07 6.20 4.87 3.69 9.52 7.76 7.08 55.20%
P/NAPS 0.75 0.63 0.83 0.83 0.70 0.88 1.01 -4.83%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 17/02/05 18/02/04 24/02/03 22/02/02 20/02/01 -
Price 2.25 2.32 3.02 3.36 4.24 5.50 5.00 -
P/RPS 0.35 0.31 0.40 0.38 0.51 0.71 0.74 -11.72%
P/EPS 4.96 9.78 20.43 13.57 7.23 8.57 7.37 -6.38%
EY 20.16 10.23 4.90 7.37 13.83 11.67 13.57 6.81%
DY 94.67 6.47 4.97 3.36 9.43 7.33 8.00 50.92%
P/NAPS 0.79 0.61 0.81 0.92 0.71 0.94 0.89 -1.96%

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