[CCK] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 38.4%
YoY- 40.82%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 328,685 334,109 339,634 370,012 290,211 292,285 290,360 8.62%
PBT 17,096 17,114 15,764 21,668 14,882 14,566 13,690 15.98%
Tax -5,105 -5,368 -5,038 -6,960 -4,227 -4,148 -3,744 22.98%
NP 11,991 11,746 10,726 14,708 10,655 10,418 9,946 13.28%
-
NP to SH 11,887 11,680 10,578 14,544 10,509 10,293 9,806 13.70%
-
Tax Rate 29.86% 31.37% 31.96% 32.12% 28.40% 28.48% 27.35% -
Total Cost 316,694 322,362 328,908 355,304 279,556 281,866 280,414 8.45%
-
Net Worth 121,392 118,165 116,831 114,903 38,099 106,963 105,720 9.66%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 121,392 118,165 116,831 114,903 38,099 106,963 105,720 9.66%
NOSH 157,652 157,553 157,880 157,402 52,915 51,673 51,072 112.14%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.65% 3.52% 3.16% 3.98% 3.67% 3.56% 3.43% -
ROE 9.79% 9.88% 9.05% 12.66% 27.58% 9.62% 9.28% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 208.49 212.06 215.12 235.07 548.44 565.64 568.52 -48.79%
EPS 7.54 7.41 6.70 9.24 19.86 19.92 19.20 -46.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.74 0.73 0.72 2.07 2.07 -48.30%
Adjusted Per Share Value based on latest NOSH - 157,402
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 52.11 52.97 53.85 58.67 46.01 46.34 46.04 8.61%
EPS 1.88 1.85 1.68 2.31 1.67 1.63 1.55 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1925 0.1874 0.1852 0.1822 0.0604 0.1696 0.1676 9.68%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.52 0.47 0.55 0.47 0.61 0.98 0.94 -
P/RPS 0.25 0.22 0.26 0.20 0.11 0.17 0.17 29.34%
P/EPS 6.90 6.34 8.21 5.09 3.07 4.92 4.90 25.65%
EY 14.50 15.77 12.18 19.66 32.56 20.33 20.43 -20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.74 0.64 0.85 0.47 0.45 31.71%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 19/05/09 26/02/09 26/11/08 28/08/08 26/05/08 26/02/08 -
Price 0.65 0.50 0.56 0.47 0.41 0.94 1.03 -
P/RPS 0.31 0.24 0.26 0.20 0.07 0.17 0.18 43.72%
P/EPS 8.62 6.74 8.36 5.09 2.06 4.72 5.36 37.30%
EY 11.60 14.83 11.96 19.66 48.44 21.19 18.64 -27.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.67 0.76 0.64 0.57 0.45 0.50 41.36%

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