[CCB] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -2.21%
YoY- -16.64%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 726,452 744,558 786,230 865,392 812,991 661,360 495,824 6.56%
PBT 35,164 21,987 21,642 85,235 105,788 89,432 65,086 -9.74%
Tax -9,318 -9,953 -9,743 -29,043 -38,377 -27,161 -7,664 3.30%
NP 25,846 12,034 11,899 56,192 67,411 62,271 57,422 -12.45%
-
NP to SH 25,846 12,034 11,899 56,192 67,411 62,271 57,422 -12.45%
-
Tax Rate 26.50% 45.27% 45.02% 34.07% 36.28% 30.37% 11.78% -
Total Cost 700,606 732,524 774,331 809,200 745,580 599,089 438,402 8.12%
-
Net Worth 408,926 376,528 373,261 588,347 587,423 558,319 521,338 -3.96%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 15,114 15,062 11,087 39,178 38,586 39,056 35,941 -13.43%
Div Payout % 58.48% 125.17% 93.18% 69.72% 57.24% 62.72% 62.59% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 408,926 376,528 373,261 588,347 587,423 558,319 521,338 -3.96%
NOSH 100,782 100,689 100,761 98,057 97,903 97,858 97,473 0.55%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.56% 1.62% 1.51% 6.49% 8.29% 9.42% 11.58% -
ROE 6.32% 3.20% 3.19% 9.55% 11.48% 11.15% 11.01% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 720.81 739.46 780.29 882.53 830.40 675.84 508.67 5.97%
EPS 25.65 11.95 11.81 57.30 68.85 63.63 58.91 -12.93%
DPS 15.00 15.00 11.00 40.00 39.41 40.00 37.00 -13.96%
NAPS 4.0575 3.7395 3.7044 6.00 6.00 5.7054 5.3485 -4.49%
Adjusted Per Share Value based on latest NOSH - 98,057
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 721.08 739.05 780.42 858.99 806.98 656.47 492.16 6.56%
EPS 25.65 11.95 11.81 55.78 66.91 61.81 57.00 -12.45%
DPS 15.00 14.95 11.01 38.89 38.30 38.77 35.68 -13.44%
NAPS 4.059 3.7374 3.705 5.84 5.8308 5.5419 5.1748 -3.96%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.40 2.95 3.36 4.88 5.70 4.80 7.50 -
P/RPS 0.33 0.40 0.43 0.55 0.69 0.71 1.47 -22.03%
P/EPS 9.36 24.68 28.45 8.52 8.28 7.54 12.73 -4.99%
EY 10.69 4.05 3.51 11.74 12.08 13.26 7.85 5.27%
DY 6.25 5.08 3.27 8.20 6.91 8.33 4.93 4.03%
P/NAPS 0.59 0.79 0.91 0.81 0.95 0.84 1.40 -13.40%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 09/05/05 12/05/04 05/05/03 06/05/02 02/05/01 - -
Price 2.43 3.10 3.30 4.70 5.80 4.80 0.00 -
P/RPS 0.34 0.42 0.42 0.53 0.70 0.71 0.00 -
P/EPS 9.48 25.94 27.94 8.20 8.42 7.54 0.00 -
EY 10.55 3.86 3.58 12.19 11.87 13.26 0.00 -
DY 6.17 4.84 3.33 8.51 6.80 8.33 0.00 -
P/NAPS 0.60 0.83 0.89 0.78 0.97 0.84 0.00 -

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