[CCB] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
06-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 8528.64%
YoY- 35.74%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 181,448 208,029 196,067 222,328 178,608 207,603 204,452 -7.62%
PBT 15,025 25,029 19,959 27,792 5,311 35,154 37,531 -45.59%
Tax -6,130 -7,189 -8,512 -9,249 -5,311 -12,701 -12,029 -36.12%
NP 8,895 17,840 11,447 18,543 0 22,453 25,502 -50.35%
-
NP to SH 8,895 17,840 11,447 18,543 -220 22,453 25,502 -50.35%
-
Tax Rate 40.80% 28.72% 42.65% 33.28% 100.00% 36.13% 32.05% -
Total Cost 172,553 190,189 184,620 203,785 178,608 185,150 178,950 -2.39%
-
Net Worth 587,775 630,405 624,042 594,286 562,348 596,789 572,459 1.77%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 24,490 - 14,688 - 23,913 - 14,673 40.57%
Div Payout % 275.33% - 128.31% - 0.00% - 57.54% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 587,775 630,405 624,042 594,286 562,348 596,789 572,459 1.77%
NOSH 97,962 97,988 97,921 97,903 95,652 97,834 97,821 0.09%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.90% 8.58% 5.84% 8.34% 0.00% 10.82% 12.47% -
ROE 1.51% 2.83% 1.83% 3.12% -0.04% 3.76% 4.45% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 185.22 212.30 200.23 227.09 186.73 212.20 209.01 -7.71%
EPS 9.08 18.21 11.69 18.94 -0.23 22.95 26.07 -50.40%
DPS 25.00 0.00 15.00 0.00 25.00 0.00 15.00 40.44%
NAPS 6.00 6.4335 6.3729 6.0701 5.8791 6.10 5.8521 1.67%
Adjusted Per Share Value based on latest NOSH - 97,903
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 180.11 206.49 194.62 220.68 177.29 206.07 202.94 -7.62%
EPS 8.83 17.71 11.36 18.41 -0.22 22.29 25.31 -50.34%
DPS 24.31 0.00 14.58 0.00 23.74 0.00 14.56 40.60%
NAPS 5.8343 6.2574 6.1943 5.8989 5.5819 5.9238 5.6823 1.77%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.20 4.46 5.00 5.70 5.20 4.66 4.90 -
P/RPS 2.27 2.10 2.50 2.51 2.78 2.20 2.34 -1.99%
P/EPS 46.26 24.50 42.77 30.10 -2,260.87 20.31 18.80 81.96%
EY 2.16 4.08 2.34 3.32 -0.04 4.92 5.32 -45.07%
DY 5.95 0.00 3.00 0.00 4.81 0.00 3.06 55.59%
P/NAPS 0.70 0.69 0.78 0.94 0.88 0.76 0.84 -11.41%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 25/11/02 31/07/02 06/05/02 22/02/02 15/11/01 30/07/01 -
Price 4.24 4.60 4.94 5.80 5.50 4.90 4.62 -
P/RPS 2.29 2.17 2.47 2.55 2.95 2.31 2.21 2.39%
P/EPS 46.70 25.27 42.26 30.62 -2,391.30 21.35 17.72 90.45%
EY 2.14 3.96 2.37 3.27 -0.04 4.68 5.64 -47.49%
DY 5.90 0.00 3.04 0.00 4.55 0.00 3.25 48.65%
P/NAPS 0.71 0.72 0.78 0.96 0.94 0.80 0.79 -6.85%

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