[CCK] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -47.0%
YoY- -54.44%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 216,438 214,048 217,812 56,127 192,810 185,890 187,752 9.95%
PBT 5,420 6,241 8,378 2,508 4,350 3,964 4,760 9.05%
Tax -2,511 -2,690 -3,316 -988 -1,578 -1,976 -2,400 3.06%
NP 2,909 3,550 5,062 1,520 2,772 1,988 2,360 14.97%
-
NP to SH 2,909 3,550 5,062 1,520 2,868 1,988 2,360 14.97%
-
Tax Rate 46.33% 43.10% 39.58% 39.39% 36.28% 49.85% 50.42% -
Total Cost 213,529 210,497 212,750 54,607 190,038 183,902 185,392 9.88%
-
Net Worth 81,908 82,593 82,877 81,693 82,602 78,760 78,336 3.02%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - 1,968 - -
Div Payout % - - - - - 99.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 81,908 82,593 82,877 81,693 82,602 78,760 78,336 3.02%
NOSH 49,641 50,056 49,627 49,511 51,305 49,534 49,579 0.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.34% 1.66% 2.32% 2.71% 1.44% 1.07% 1.26% -
ROE 3.55% 4.30% 6.11% 1.86% 3.47% 2.52% 3.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 436.00 427.61 438.89 113.36 375.80 375.27 378.69 9.85%
EPS 5.86 7.09 10.20 3.07 5.59 4.01 4.76 14.88%
DPS 0.00 0.00 0.00 0.00 0.00 3.97 0.00 -
NAPS 1.65 1.65 1.67 1.65 1.61 1.59 1.58 2.93%
Adjusted Per Share Value based on latest NOSH - 49,511
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.86 34.48 35.08 9.04 31.06 29.94 30.24 9.95%
EPS 0.47 0.57 0.82 0.24 0.46 0.32 0.38 15.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.1319 0.133 0.1335 0.1316 0.1331 0.1269 0.1262 2.99%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.60 0.65 0.65 0.64 0.63 0.61 0.57 -
P/RPS 0.14 0.15 0.15 0.56 0.17 0.16 0.15 -4.49%
P/EPS 10.24 9.16 6.37 20.85 11.27 15.20 11.97 -9.89%
EY 9.77 10.91 15.69 4.80 8.87 6.58 8.35 11.04%
DY 0.00 0.00 0.00 0.00 0.00 6.51 0.00 -
P/NAPS 0.36 0.39 0.39 0.39 0.39 0.38 0.36 0.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 07/04/04 19/11/03 27/08/03 26/09/03 25/02/03 -
Price 0.52 0.55 0.65 0.61 0.68 0.59 0.61 -
P/RPS 0.12 0.13 0.15 0.54 0.18 0.16 0.16 -17.46%
P/EPS 8.87 7.75 6.37 19.87 12.16 14.70 12.82 -21.79%
EY 11.27 12.90 15.69 5.03 8.22 6.80 7.80 27.83%
DY 0.00 0.00 0.00 0.00 0.00 6.73 0.00 -
P/NAPS 0.32 0.33 0.39 0.37 0.42 0.37 0.39 -12.36%

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