[CCB] QoQ TTM 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- 9.8%
YoY- 8.25%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 807,872 805,032 804,606 812,991 740,771 691,102 674,010 12.79%
PBT 87,805 78,091 88,216 105,788 96,977 110,867 95,057 -5.13%
Tax -30,342 -29,743 -35,255 -38,377 -35,581 -36,621 -30,156 0.40%
NP 57,463 48,348 52,961 67,411 61,396 74,246 64,901 -7.77%
-
NP to SH 57,463 48,348 52,961 67,411 61,396 74,246 64,901 -7.77%
-
Tax Rate 34.56% 38.09% 39.96% 36.28% 36.69% 33.03% 31.72% -
Total Cost 750,409 756,684 751,645 745,580 679,375 616,856 609,109 14.87%
-
Net Worth 587,775 630,405 587,527 587,423 562,348 596,789 572,459 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 39,178 38,601 38,601 38,586 38,586 39,093 39,093 0.14%
Div Payout % 68.18% 79.84% 72.89% 57.24% 62.85% 52.65% 60.24% -
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 587,775 630,405 587,527 587,423 562,348 596,789 572,459 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 7.11% 6.01% 6.58% 8.29% 8.29% 10.74% 9.63% -
ROE 9.78% 7.67% 9.01% 11.48% 10.92% 12.44% 11.34% -
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 824.67 821.56 821.69 830.40 774.44 706.40 689.02 12.69%
EPS 58.66 49.34 54.09 68.85 64.19 75.89 66.35 -7.86%
DPS 40.00 39.39 39.42 39.41 40.34 40.00 40.00 0.00%
NAPS 6.00 6.4335 6.00 6.00 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 801.90 799.08 798.66 806.98 735.29 685.99 669.03 12.79%
EPS 57.04 47.99 52.57 66.91 60.94 73.70 64.42 -7.77%
DPS 38.89 38.32 38.32 38.30 38.30 38.80 38.80 0.15%
NAPS 5.8343 6.2574 5.8318 5.8308 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 0.51 0.54 0.61 0.69 0.67 0.66 0.71 -19.74%
P/EPS 7.16 9.04 9.24 8.28 8.10 6.14 7.39 -2.08%
EY 13.97 11.06 10.82 12.08 12.34 16.29 13.54 2.10%
DY 9.52 8.83 7.88 6.91 7.76 8.58 8.16 10.79%
P/NAPS 0.70 0.69 0.83 0.95 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 0.51 0.56 0.60 0.70 0.71 0.69 0.67 -16.59%
P/EPS 7.23 9.32 9.13 8.42 8.57 6.46 6.96 2.56%
EY 13.83 10.73 10.95 11.87 11.67 15.49 14.36 -2.46%
DY 9.43 8.56 7.98 6.80 7.33 8.16 8.66 5.82%
P/NAPS 0.71 0.72 0.82 0.97 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