[CCB] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -23.2%
YoY- -26.28%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 717,605 786,230 871,761 905,856 935,215 865,392 807,872 -7.60%
PBT 30,700 21,642 38,391 52,403 67,970 85,235 87,805 -50.40%
Tax -13,033 -9,743 -14,087 -16,760 -21,558 -29,043 -30,342 -43.10%
NP 17,667 11,899 24,304 35,643 46,412 56,192 57,463 -54.47%
-
NP to SH 17,667 11,899 24,304 35,643 46,412 56,192 57,463 -54.47%
-
Tax Rate 42.45% 45.02% 36.69% 31.98% 31.72% 34.07% 34.56% -
Total Cost 699,938 774,331 847,457 870,213 888,803 809,200 750,409 -4.53%
-
Net Worth 372,326 373,261 359,788 662,447 664,277 588,347 587,775 -26.26%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 14,852 11,087 11,087 25,762 25,762 39,178 39,178 -47.65%
Div Payout % 84.07% 93.18% 45.62% 72.28% 55.51% 69.72% 68.18% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 372,326 373,261 359,788 662,447 664,277 588,347 587,775 -26.26%
NOSH 100,737 100,761 98,152 98,072 97,846 98,057 97,962 1.88%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.46% 1.51% 2.79% 3.93% 4.96% 6.49% 7.11% -
ROE 4.75% 3.19% 6.76% 5.38% 6.99% 9.55% 9.78% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 712.35 780.29 888.17 923.66 955.80 882.53 824.67 -9.30%
EPS 17.54 11.81 24.76 36.34 47.43 57.30 58.66 -55.31%
DPS 14.74 11.00 11.30 26.30 26.30 40.00 40.00 -48.63%
NAPS 3.696 3.7044 3.6656 6.7547 6.789 6.00 6.00 -27.62%
Adjusted Per Share Value based on latest NOSH - 98,072
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 712.30 780.42 865.31 899.16 928.30 858.99 801.90 -7.60%
EPS 17.54 11.81 24.12 35.38 46.07 55.78 57.04 -54.47%
DPS 14.74 11.01 11.01 25.57 25.57 38.89 38.89 -47.65%
NAPS 3.6957 3.705 3.5713 6.5755 6.5937 5.84 5.8343 -26.26%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.26 3.36 3.06 5.40 5.10 4.88 4.20 -
P/RPS 0.46 0.43 0.34 0.58 0.53 0.55 0.51 -6.65%
P/EPS 18.59 28.45 12.36 14.86 10.75 8.52 7.16 89.01%
EY 5.38 3.51 8.09 6.73 9.30 11.74 13.97 -47.09%
DY 4.52 3.27 3.69 4.87 5.16 8.20 9.52 -39.16%
P/NAPS 0.88 0.91 0.83 0.80 0.75 0.81 0.70 16.49%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 02/08/04 12/05/04 18/02/04 28/10/03 28/07/03 05/05/03 24/02/03 -
Price 3.26 3.30 3.36 5.25 5.25 4.70 4.24 -
P/RPS 0.46 0.42 0.38 0.57 0.55 0.53 0.51 -6.65%
P/EPS 18.59 27.94 13.57 14.45 11.07 8.20 7.23 87.79%
EY 5.38 3.58 7.37 6.92 9.03 12.19 13.83 -46.74%
DY 4.52 3.33 3.36 5.01 5.01 8.51 9.43 -38.78%
P/NAPS 0.88 0.89 0.92 0.78 0.77 0.78 0.71 15.40%

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