[CCB] QoQ Cumulative 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- 23.54%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 562,164 354,561 150,108 661,073 532,134 341,623 149,821 141.27%
PBT 91,666 56,511 18,891 94,132 74,931 55,587 23,681 146.32%
Tax -30,050 -17,349 -5,230 -27,850 -21,279 -15,043 -6,009 192.14%
NP 61,616 39,162 13,661 66,282 53,652 40,544 17,672 129.76%
-
NP to SH 61,616 39,162 13,661 66,282 53,652 40,544 17,672 129.76%
-
Tax Rate 32.78% 30.70% 27.69% 29.59% 28.40% 27.06% 25.37% -
Total Cost 500,548 315,399 136,447 594,791 478,482 301,079 132,149 142.79%
-
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 - 14,674 - 39,081 - 14,636 - -
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 10.32% 6.84% 2.45% 12.14% 9.81% 7.60% 3.39% -
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 574.61 362.42 153.39 676.61 544.91 350.10 153.70 140.68%
EPS 62.98 40.03 13.96 67.84 54.94 41.55 18.13 129.19%
DPS 0.00 15.00 0.00 40.00 0.00 15.00 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 558.01 351.94 149.00 656.18 528.20 339.10 148.71 141.27%
EPS 61.16 38.87 13.56 65.79 53.26 40.24 17.54 129.77%
DPS 0.00 14.57 0.00 38.79 0.00 14.53 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 0.81 1.35 3.13 0.84 1.16 1.80 4.88 -69.76%
P/EPS 7.40 12.24 34.38 8.33 11.47 15.16 41.37 -68.22%
EY 13.52 8.17 2.91 12.01 8.72 6.60 2.42 214.52%
DY 0.00 3.06 0.00 7.08 0.00 2.38 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 0.85 1.27 3.13 0.74 1.12 1.87 4.42 -66.64%
P/EPS 7.78 11.54 34.38 7.37 11.10 15.76 37.51 -64.92%
EY 12.85 8.66 2.91 13.57 9.01 6.34 2.67 184.78%
DY 0.00 3.25 0.00 8.00 0.00 2.29 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