[CCK] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 4.15%
YoY- -40.13%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 192,810 185,890 187,752 177,108 159,104 155,789 141,762 22.82%
PBT 4,350 3,964 4,760 6,004 5,092 5,029 5,176 -10.97%
Tax -1,578 -1,976 -2,400 -2,668 -1,889 -1,902 -1,938 -12.83%
NP 2,772 1,988 2,360 3,336 3,203 3,126 3,238 -9.86%
-
NP to SH 2,868 1,988 2,360 3,336 3,203 3,126 3,238 -7.79%
-
Tax Rate 36.28% 49.85% 50.42% 44.44% 37.10% 37.82% 37.44% -
Total Cost 190,038 183,902 185,392 173,772 155,901 152,662 138,524 23.53%
-
Net Worth 82,602 78,760 78,336 77,939 77,347 76,682 76,246 5.49%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 1,968 - - - - - -
Div Payout % - 99.00% - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 82,602 78,760 78,336 77,939 77,347 76,682 76,246 5.49%
NOSH 51,305 49,534 49,579 49,642 49,582 49,472 49,510 2.40%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.44% 1.07% 1.26% 1.88% 2.01% 2.01% 2.28% -
ROE 3.47% 2.52% 3.01% 4.28% 4.14% 4.08% 4.25% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 375.80 375.27 378.69 356.76 320.89 314.90 286.33 19.93%
EPS 5.59 4.01 4.76 6.72 6.46 6.32 6.54 -9.96%
DPS 0.00 3.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.59 1.58 1.57 1.56 1.55 1.54 3.01%
Adjusted Per Share Value based on latest NOSH - 49,642
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 30.57 29.47 29.77 28.08 25.23 24.70 22.48 22.81%
EPS 0.45 0.32 0.37 0.53 0.51 0.50 0.51 -8.02%
DPS 0.00 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1249 0.1242 0.1236 0.1226 0.1216 0.1209 5.51%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.63 0.61 0.57 0.60 0.60 0.69 0.70 -
P/RPS 0.17 0.16 0.15 0.17 0.19 0.22 0.24 -20.58%
P/EPS 11.27 15.20 11.97 8.93 9.29 10.92 10.70 3.53%
EY 8.87 6.58 8.35 11.20 10.77 9.16 9.34 -3.39%
DY 0.00 6.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.36 0.38 0.38 0.45 0.45 -9.12%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 26/09/03 25/02/03 26/11/02 29/08/02 22/05/02 28/02/02 -
Price 0.68 0.59 0.61 0.64 0.65 0.65 0.65 -
P/RPS 0.18 0.16 0.16 0.18 0.20 0.21 0.23 -15.11%
P/EPS 12.16 14.70 12.82 9.52 10.06 10.28 9.94 14.42%
EY 8.22 6.80 7.80 10.50 9.94 9.72 10.06 -12.63%
DY 0.00 6.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.39 0.41 0.42 0.42 0.42 0.00%

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