[CCK] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 2.1%
YoY- 1.79%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 334,109 339,634 370,012 290,211 292,285 290,360 291,872 9.41%
PBT 17,114 15,764 21,668 14,882 14,566 13,690 14,408 12.14%
Tax -5,368 -5,038 -6,960 -4,227 -4,148 -3,744 -3,940 22.87%
NP 11,746 10,726 14,708 10,655 10,418 9,946 10,468 7.97%
-
NP to SH 11,680 10,578 14,544 10,509 10,293 9,806 10,328 8.53%
-
Tax Rate 31.37% 31.96% 32.12% 28.40% 28.48% 27.35% 27.35% -
Total Cost 322,362 328,908 355,304 279,556 281,866 280,414 281,404 9.47%
-
Net Worth 118,165 116,831 114,903 38,099 106,963 105,720 103,686 9.09%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 118,165 116,831 114,903 38,099 106,963 105,720 103,686 9.09%
NOSH 157,553 157,880 157,402 52,915 51,673 51,072 50,826 112.45%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.52% 3.16% 3.98% 3.67% 3.56% 3.43% 3.59% -
ROE 9.88% 9.05% 12.66% 27.58% 9.62% 9.28% 9.96% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 212.06 215.12 235.07 548.44 565.64 568.52 574.25 -48.49%
EPS 7.41 6.70 9.24 19.86 19.92 19.20 20.32 -48.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.73 0.72 2.07 2.07 2.04 -48.64%
Adjusted Per Share Value based on latest NOSH - 56,686
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 53.82 54.71 59.60 46.75 47.08 46.77 47.01 9.42%
EPS 1.88 1.70 2.34 1.69 1.66 1.58 1.66 8.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1903 0.1882 0.1851 0.0614 0.1723 0.1703 0.167 9.08%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.47 0.55 0.47 0.61 0.98 0.94 0.88 -
P/RPS 0.22 0.26 0.20 0.11 0.17 0.17 0.15 29.05%
P/EPS 6.34 8.21 5.09 3.07 4.92 4.90 4.33 28.91%
EY 15.77 12.18 19.66 32.56 20.33 20.43 23.09 -22.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.64 0.85 0.47 0.45 0.43 28.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 26/02/09 26/11/08 28/08/08 26/05/08 26/02/08 03/12/07 -
Price 0.50 0.56 0.47 0.41 0.94 1.03 0.98 -
P/RPS 0.24 0.26 0.20 0.07 0.17 0.18 0.17 25.82%
P/EPS 6.74 8.36 5.09 2.06 4.72 5.36 4.82 25.02%
EY 14.83 11.96 19.66 48.44 21.19 18.64 20.73 -19.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.76 0.64 0.57 0.45 0.50 0.48 24.87%

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