[CCK] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
03-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 0.04%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 290,211 292,285 290,360 291,872 248,147 247,361 256,382 8.62%
PBT 14,882 14,566 13,690 14,408 14,565 13,533 14,472 1.88%
Tax -4,227 -4,148 -3,744 -3,940 -4,138 -4,166 -4,324 -1.50%
NP 10,655 10,418 9,946 10,468 10,427 9,366 10,148 3.30%
-
NP to SH 10,509 10,293 9,806 10,328 10,324 9,297 10,086 2.77%
-
Tax Rate 28.40% 28.48% 27.35% 27.35% 28.41% 30.78% 29.88% -
Total Cost 279,556 281,866 280,414 281,404 237,720 237,994 246,234 8.83%
-
Net Worth 38,099 106,963 105,720 103,686 100,150 99,116 99,067 -47.14%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 38,099 106,963 105,720 103,686 100,150 99,116 99,067 -47.14%
NOSH 52,915 51,673 51,072 50,826 49,826 49,807 49,782 4.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.67% 3.56% 3.43% 3.59% 4.20% 3.79% 3.96% -
ROE 27.58% 9.62% 9.28% 9.96% 10.31% 9.38% 10.18% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 548.44 565.64 568.52 574.25 498.02 496.64 515.00 4.28%
EPS 19.86 19.92 19.20 20.32 20.72 18.67 20.26 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 2.07 2.07 2.04 2.01 1.99 1.99 -49.25%
Adjusted Per Share Value based on latest NOSH - 50,826
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.01 46.34 46.04 46.28 39.34 39.22 40.65 8.61%
EPS 1.67 1.63 1.55 1.64 1.64 1.47 1.60 2.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0604 0.1696 0.1676 0.1644 0.1588 0.1571 0.1571 -47.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.61 0.98 0.94 0.88 0.90 0.70 0.65 -
P/RPS 0.11 0.17 0.17 0.15 0.18 0.14 0.13 -10.54%
P/EPS 3.07 4.92 4.90 4.33 4.34 3.75 3.21 -2.93%
EY 32.56 20.33 20.43 23.09 23.02 26.67 31.17 2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.47 0.45 0.43 0.45 0.35 0.33 88.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 26/02/08 03/12/07 14/08/07 25/05/07 28/02/07 -
Price 0.41 0.94 1.03 0.98 0.89 0.79 0.66 -
P/RPS 0.07 0.17 0.18 0.17 0.18 0.16 0.13 -33.83%
P/EPS 2.06 4.72 5.36 4.82 4.30 4.23 3.26 -26.38%
EY 48.44 21.19 18.64 20.73 23.28 23.63 30.70 35.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.50 0.48 0.44 0.40 0.33 44.00%

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