[CCB] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 4.89%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 764,700 965,877 835,232 749,552 709,512 511,369 527,800 -0.39%
PBT 31,314 49,837 97,041 122,221 99,908 81,106 48,037 0.45%
Tax -12,073 -14,173 -32,282 -40,066 -28,372 -8,721 -19,032 0.48%
NP 19,241 35,664 64,758 82,154 71,536 72,385 29,005 0.43%
-
NP to SH 19,241 35,664 64,758 82,154 71,536 72,385 29,005 0.43%
-
Tax Rate 38.55% 28.44% 33.27% 32.78% 28.40% 10.75% 39.62% -
Total Cost 745,458 930,213 770,473 667,397 637,976 438,984 498,794 -0.42%
-
Net Worth 370,585 662,297 630,351 596,788 546,773 526,587 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 6,716 19,609 19,595 - - - - -100.00%
Div Payout % 34.91% 54.99% 30.26% - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 370,585 662,297 630,351 596,788 546,773 526,587 0 -100.00%
NOSH 100,746 98,049 97,979 97,834 97,655 97,140 96,986 -0.04%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 2.52% 3.69% 7.75% 10.96% 10.08% 14.16% 5.50% -
ROE 5.19% 5.38% 10.27% 13.77% 13.08% 13.75% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 759.03 985.09 852.46 766.14 726.55 526.42 544.20 -0.35%
EPS 19.09 36.37 66.11 83.97 73.25 74.52 29.91 0.47%
DPS 6.67 20.00 20.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.6784 6.7547 6.4335 6.10 5.599 5.4209 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 97,834
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 759.05 958.73 829.06 744.01 704.27 507.59 523.90 -0.39%
EPS 19.10 35.40 64.28 81.55 71.01 71.85 28.79 0.43%
DPS 6.67 19.46 19.45 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.6784 6.574 6.2569 5.9238 5.4273 5.2269 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 3.20 5.40 4.46 4.66 6.30 0.00 0.00 -
P/RPS 0.42 0.55 0.52 0.61 0.87 0.00 0.00 -100.00%
P/EPS 16.75 14.85 6.75 5.55 8.60 0.00 0.00 -100.00%
EY 5.97 6.74 14.82 18.02 11.63 0.00 0.00 -100.00%
DY 2.08 3.70 4.48 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.87 0.80 0.69 0.76 1.13 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 29/10/04 28/10/03 25/11/02 15/11/01 22/11/00 25/11/99 - -
Price 3.20 5.25 4.60 4.90 6.10 0.00 0.00 -
P/RPS 0.42 0.53 0.54 0.64 0.84 0.00 0.00 -100.00%
P/EPS 16.75 14.43 6.96 5.84 8.33 0.00 0.00 -100.00%
EY 5.97 6.93 14.37 17.14 12.01 0.00 0.00 -100.00%
DY 2.08 3.81 4.35 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.87 0.78 0.72 0.80 1.09 0.00 0.00 -100.00%

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