[CCK] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 1.7%
YoY- 29.34%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 397,718 406,916 418,956 351,211 364,453 370,426 381,344 2.84%
PBT 27,705 31,438 34,980 24,358 24,768 26,990 29,624 -4.37%
Tax -7,985 -9,308 -10,560 -8,893 -9,626 -11,610 -9,300 -9.67%
NP 19,720 22,130 24,420 15,465 15,141 15,380 20,324 -1.99%
-
NP to SH 19,577 21,964 24,192 15,375 15,118 15,270 20,136 -1.86%
-
Tax Rate 28.82% 29.61% 30.19% 36.51% 38.86% 43.02% 31.39% -
Total Cost 377,998 384,786 394,536 335,746 349,312 355,046 361,020 3.11%
-
Net Worth 134,055 130,701 127,575 124,576 119,855 119,841 124,666 4.96%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 134,055 130,701 127,575 124,576 119,855 119,841 124,666 4.96%
NOSH 157,712 157,471 157,500 157,692 157,705 157,685 157,805 -0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.96% 5.44% 5.83% 4.40% 4.15% 4.15% 5.33% -
ROE 14.60% 16.80% 18.96% 12.34% 12.61% 12.74% 16.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 252.18 258.41 266.00 222.72 231.10 234.91 241.65 2.88%
EPS 12.41 13.92 15.36 9.75 9.59 9.68 12.76 -1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.81 0.79 0.76 0.76 0.79 5.00%
Adjusted Per Share Value based on latest NOSH - 157,656
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.06 65.54 67.48 56.57 58.70 59.67 61.43 2.83%
EPS 3.15 3.54 3.90 2.48 2.44 2.46 3.24 -1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2159 0.2105 0.2055 0.2007 0.1931 0.193 0.2008 4.95%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.75 0.68 0.66 0.64 0.65 0.62 0.65 -
P/RPS 0.30 0.26 0.25 0.29 0.28 0.26 0.27 7.28%
P/EPS 6.04 4.88 4.30 6.56 6.78 6.40 5.09 12.09%
EY 16.55 20.51 23.27 15.23 14.75 15.62 19.63 -10.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.81 0.81 0.86 0.82 0.82 4.82%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 26/11/10 24/08/10 24/05/10 22/02/10 19/11/09 -
Price 0.86 0.66 0.68 0.69 0.62 0.65 0.64 -
P/RPS 0.34 0.26 0.26 0.31 0.27 0.28 0.26 19.60%
P/EPS 6.93 4.73 4.43 7.08 6.47 6.71 5.02 24.00%
EY 14.43 21.13 22.59 14.13 15.46 14.90 19.94 -19.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.80 0.84 0.87 0.82 0.86 0.81 15.86%

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