[CCB] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
20-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -7.34%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 749,552 709,122 600,432 661,073 709,512 683,246 599,284 16.07%
PBT 122,221 113,022 75,564 94,132 99,908 111,174 94,724 18.50%
Tax -40,066 -34,698 -20,920 -27,850 -28,372 -30,086 -24,036 40.54%
NP 82,154 78,324 54,644 66,282 71,536 81,088 70,688 10.53%
-
NP to SH 82,154 78,324 54,644 66,282 71,536 81,088 70,688 10.53%
-
Tax Rate 32.78% 30.70% 27.69% 29.59% 28.40% 27.06% 25.37% -
Total Cost 667,397 630,798 545,788 594,791 637,976 602,158 528,596 16.80%
-
Net Worth 596,788 572,520 558,319 546,015 546,773 533,580 521,338 9.42%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 29,349 - 39,081 - 29,273 - -
Div Payout % - 37.47% - 58.96% - 36.10% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 596,788 572,520 558,319 546,015 546,773 533,580 521,338 9.42%
NOSH 97,834 97,831 97,858 97,703 97,655 97,578 97,473 0.24%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 10.96% 11.05% 9.10% 10.03% 10.08% 11.87% 11.80% -
ROE 13.77% 13.68% 9.79% 12.14% 13.08% 15.20% 13.56% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 766.14 724.84 613.57 676.61 726.55 700.20 614.82 15.78%
EPS 83.97 80.06 55.84 67.84 73.25 83.10 72.52 10.25%
DPS 0.00 30.00 0.00 40.00 0.00 30.00 0.00 -
NAPS 6.10 5.8521 5.7054 5.5885 5.599 5.4682 5.3485 9.15%
Adjusted Per Share Value based on latest NOSH - 97,679
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 744.01 703.88 595.99 656.18 704.27 678.19 594.85 16.07%
EPS 81.55 77.74 54.24 65.79 71.01 80.49 70.17 10.52%
DPS 0.00 29.13 0.00 38.79 0.00 29.06 0.00 -
NAPS 5.9238 5.6829 5.5419 5.4198 5.4273 5.2963 5.1748 9.42%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 4.66 4.90 4.80 5.65 6.30 6.30 7.50 -
P/RPS 0.61 0.68 0.78 0.84 0.87 0.90 1.22 -36.97%
P/EPS 5.55 6.12 8.60 8.33 8.60 7.58 10.34 -33.92%
EY 18.02 16.34 11.63 12.01 11.63 13.19 9.67 51.37%
DY 0.00 6.12 0.00 7.08 0.00 4.76 0.00 -
P/NAPS 0.76 0.84 0.84 1.01 1.13 1.15 1.40 -33.42%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 15/11/01 30/07/01 02/05/01 20/02/01 22/11/00 31/07/00 10/05/00 -
Price 4.90 4.62 4.80 5.00 6.10 6.55 6.80 -
P/RPS 0.64 0.64 0.78 0.74 0.84 0.94 1.11 -30.70%
P/EPS 5.84 5.77 8.60 7.37 8.33 7.88 9.38 -27.06%
EY 17.14 17.33 11.63 13.57 12.01 12.69 10.66 37.20%
DY 0.00 6.49 0.00 8.00 0.00 4.58 0.00 -
P/NAPS 0.80 0.79 0.84 0.89 1.09 1.20 1.27 -26.49%

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