[CCB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 10.67%
YoY- -46.05%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 394,434 181,613 757,262 573,525 391,582 194,317 871,761 -41.09%
PBT 15,322 4,872 25,588 23,486 20,225 8,473 38,391 -45.82%
Tax -4,451 -1,660 -10,766 -9,055 -7,185 -2,473 -14,087 -53.64%
NP 10,871 3,212 14,822 14,431 13,040 6,000 24,304 -41.54%
-
NP to SH 10,871 3,212 14,822 14,431 13,040 6,000 24,304 -41.54%
-
Tax Rate 29.05% 34.07% 42.07% 38.55% 35.53% 29.19% 36.69% -
Total Cost 383,563 178,401 742,440 559,094 378,542 188,317 847,457 -41.07%
-
Net Worth 376,656 376,528 373,875 370,585 372,367 373,261 360,391 2.98%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 5,037 - 15,114 5,037 5,037 - 434,561 -94.89%
Div Payout % 46.34% - 101.97% 34.91% 38.63% - 1,788.03% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 376,656 376,528 373,875 370,585 372,367 373,261 360,391 2.98%
NOSH 100,750 100,689 100,761 100,746 100,748 100,761 98,317 1.64%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.76% 1.77% 1.96% 2.52% 3.33% 3.09% 2.79% -
ROE 2.89% 0.85% 3.96% 3.89% 3.50% 1.61% 6.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 391.50 180.37 751.54 569.28 388.67 192.85 886.68 -42.04%
EPS 10.79 3.19 14.71 14.32 12.94 5.96 24.72 -42.48%
DPS 5.00 0.00 15.00 5.00 5.00 0.00 442.00 -94.97%
NAPS 3.7385 3.7395 3.7105 3.6784 3.696 3.7044 3.6656 1.32%
Adjusted Per Share Value based on latest NOSH - 100,724
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 391.52 180.27 751.66 569.28 388.69 192.88 865.31 -41.09%
EPS 10.79 3.19 14.71 14.32 12.94 5.96 24.12 -41.53%
DPS 5.00 0.00 15.00 5.00 5.00 0.00 431.35 -94.89%
NAPS 3.7387 3.7374 3.7111 3.6784 3.6961 3.705 3.5773 2.98%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.00 2.95 3.08 3.20 3.26 3.36 3.06 -
P/RPS 0.77 1.64 0.41 0.56 0.84 1.74 0.35 69.23%
P/EPS 27.80 92.48 20.94 22.34 25.19 56.43 12.38 71.56%
EY 3.60 1.08 4.78 4.48 3.97 1.77 8.08 -41.69%
DY 1.67 0.00 4.87 1.56 1.53 0.00 144.44 -94.90%
P/NAPS 0.80 0.79 0.83 0.87 0.88 0.91 0.83 -2.42%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/07/05 09/05/05 17/02/05 29/10/04 02/08/04 12/05/04 18/02/04 -
Price 3.00 3.10 3.02 3.20 3.26 3.30 3.36 -
P/RPS 0.77 1.72 0.40 0.56 0.84 1.71 0.38 60.19%
P/EPS 27.80 97.18 20.53 22.34 25.19 55.42 13.59 61.21%
EY 3.60 1.03 4.87 4.48 3.97 1.80 7.36 -37.94%
DY 1.67 0.00 4.97 1.56 1.53 0.00 131.55 -94.57%
P/NAPS 0.80 0.83 0.81 0.87 0.88 0.89 0.92 -8.90%

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