[CCK] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -14.82%
YoY- -12.56%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 256,900 226,176 225,081 223,110 224,516 216,438 214,048 12.92%
PBT 12,916 5,801 5,421 6,724 7,796 5,420 6,241 62.32%
Tax -4,196 -2,073 -2,066 -2,298 -2,600 -2,511 -2,690 34.46%
NP 8,720 3,728 3,354 4,426 5,196 2,909 3,550 81.95%
-
NP to SH 8,612 3,683 3,354 4,426 5,196 2,909 3,550 80.44%
-
Tax Rate 32.49% 35.74% 38.11% 34.18% 33.35% 46.33% 43.10% -
Total Cost 248,180 222,448 221,726 218,684 219,320 213,529 210,497 11.59%
-
Net Worth 88,534 86,102 84,032 85,038 84,111 81,908 82,593 4.73%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 88,534 86,102 84,032 85,038 84,111 81,908 82,593 4.73%
NOSH 50,303 49,770 49,723 49,730 49,770 49,641 50,056 0.32%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.39% 1.65% 1.49% 1.98% 2.31% 1.34% 1.66% -
ROE 9.73% 4.28% 3.99% 5.20% 6.18% 3.55% 4.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 510.70 454.44 452.67 448.64 451.11 436.00 427.61 12.55%
EPS 17.32 7.40 6.75 8.90 10.44 5.86 7.09 81.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.73 1.69 1.71 1.69 1.65 1.65 4.39%
Adjusted Per Share Value based on latest NOSH - 49,673
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 41.38 36.43 36.26 35.94 36.16 34.86 34.48 12.91%
EPS 1.39 0.59 0.54 0.71 0.84 0.47 0.57 81.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1426 0.1387 0.1354 0.137 0.1355 0.1319 0.133 4.75%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.66 0.62 0.58 0.56 0.59 0.60 0.65 -
P/RPS 0.13 0.14 0.13 0.12 0.13 0.14 0.15 -9.09%
P/EPS 3.86 8.38 8.60 6.29 5.65 10.24 9.16 -43.76%
EY 25.94 11.94 11.63 15.89 17.69 9.77 10.91 78.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.34 0.33 0.35 0.36 0.39 -1.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 15/06/05 27/05/05 26/11/04 25/08/04 26/05/04 -
Price 0.64 0.64 0.62 0.62 0.67 0.52 0.55 -
P/RPS 0.13 0.14 0.14 0.14 0.15 0.12 0.13 0.00%
P/EPS 3.74 8.65 9.19 6.97 6.42 8.87 7.75 -38.44%
EY 26.75 11.56 10.88 14.35 15.58 11.27 12.90 62.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.37 0.36 0.40 0.32 0.33 5.96%

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