[CCB] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -21.44%
YoY- -18.4%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 760,114 717,605 935,215 804,606 674,010 545,798 575,712 -0.29%
PBT 20,685 30,700 67,970 88,216 95,057 81,880 51,124 0.96%
Tax -8,032 -13,033 -21,558 -35,255 -30,156 -15,546 3,488 -
NP 12,653 17,667 46,412 52,961 64,901 66,334 54,612 1.56%
-
NP to SH 12,653 17,667 46,412 52,961 64,901 66,334 31,076 0.95%
-
Tax Rate 38.83% 42.45% 31.72% 39.96% 31.72% 18.99% -6.82% -
Total Cost 747,461 699,938 888,803 751,645 609,109 479,464 521,100 -0.38%
-
Net Worth 376,752 372,326 664,277 587,527 572,459 533,569 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 15,064 14,852 25,762 38,601 39,093 34,074 24,261 0.50%
Div Payout % 119.06% 84.07% 55.51% 72.89% 60.24% 51.37% 78.07% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 376,752 372,326 664,277 587,527 572,459 533,569 0 -100.00%
NOSH 100,776 100,737 97,846 97,921 97,821 97,576 97,079 -0.03%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 1.66% 2.46% 4.96% 6.58% 9.63% 12.15% 9.49% -
ROE 3.36% 4.75% 6.99% 9.01% 11.34% 12.43% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 754.26 712.35 955.80 821.69 689.02 559.35 593.03 -0.25%
EPS 12.56 17.54 47.43 54.09 66.35 67.98 32.01 0.99%
DPS 15.00 14.74 26.30 39.42 40.00 35.00 25.00 0.54%
NAPS 3.7385 3.696 6.789 6.00 5.8521 5.4682 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 97,921
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 754.49 712.30 928.30 798.66 669.03 541.76 571.45 -0.29%
EPS 12.56 17.54 46.07 52.57 64.42 65.84 30.85 0.95%
DPS 14.95 14.74 25.57 38.32 38.80 33.82 24.08 0.50%
NAPS 3.7397 3.6957 6.5937 5.8318 5.6823 5.2962 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.00 3.26 5.10 5.00 4.90 6.30 0.00 -
P/RPS 0.40 0.46 0.53 0.61 0.71 1.13 0.00 -100.00%
P/EPS 23.89 18.59 10.75 9.24 7.39 9.27 0.00 -100.00%
EY 4.19 5.38 9.30 10.82 13.54 10.79 0.00 -100.00%
DY 5.00 4.52 5.16 7.88 8.16 5.56 0.00 -100.00%
P/NAPS 0.80 0.88 0.75 0.83 0.84 1.15 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/07/05 02/08/04 28/07/03 31/07/02 30/07/01 31/07/00 - -
Price 3.00 3.26 5.25 4.94 4.62 6.55 0.00 -
P/RPS 0.40 0.46 0.55 0.60 0.67 1.17 0.00 -100.00%
P/EPS 23.89 18.59 11.07 9.13 6.96 9.63 0.00 -100.00%
EY 4.19 5.38 9.03 10.95 14.36 10.38 0.00 -100.00%
DY 5.00 4.52 5.01 7.98 8.66 5.34 0.00 -100.00%
P/NAPS 0.80 0.88 0.77 0.82 0.79 1.20 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