[CCK] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -5.49%
YoY- 13.89%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 291,872 248,147 247,361 256,382 267,168 239,675 242,537 13.12%
PBT 14,408 14,565 13,533 14,472 14,924 12,396 12,688 8.83%
Tax -3,940 -4,138 -4,166 -4,324 -4,164 -2,550 -3,604 6.11%
NP 10,468 10,427 9,366 10,148 10,760 9,846 9,084 9.90%
-
NP to SH 10,328 10,324 9,297 10,086 10,672 9,728 8,989 9.68%
-
Tax Rate 27.35% 28.41% 30.78% 29.88% 27.90% 20.57% 28.40% -
Total Cost 281,404 237,720 237,994 246,234 256,408 229,829 233,453 13.24%
-
Net Worth 103,686 100,150 99,116 99,067 96,067 99,569 97,910 3.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 103,686 100,150 99,116 99,067 96,067 99,569 97,910 3.89%
NOSH 50,826 49,826 49,807 49,782 49,776 53,245 53,212 -3.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.59% 4.20% 3.79% 3.96% 4.03% 4.11% 3.75% -
ROE 9.96% 10.31% 9.38% 10.18% 11.11% 9.77% 9.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 574.25 498.02 496.64 515.00 536.74 450.13 455.79 16.63%
EPS 20.32 20.72 18.67 20.26 21.44 19.55 16.89 13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 2.01 1.99 1.99 1.93 1.87 1.84 7.11%
Adjusted Per Share Value based on latest NOSH - 49,790
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 46.28 39.34 39.22 40.65 42.36 38.00 38.45 13.13%
EPS 1.64 1.64 1.47 1.60 1.69 1.54 1.43 9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1644 0.1588 0.1571 0.1571 0.1523 0.1579 0.1552 3.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.88 0.90 0.70 0.65 0.69 0.66 0.66 -
P/RPS 0.15 0.18 0.14 0.13 0.13 0.15 0.14 4.70%
P/EPS 4.33 4.34 3.75 3.21 3.22 3.61 3.91 7.03%
EY 23.09 23.02 26.67 31.17 31.07 27.68 25.60 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.35 0.33 0.36 0.35 0.36 12.56%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 03/12/07 14/08/07 25/05/07 28/02/07 29/11/06 28/08/06 29/05/06 -
Price 0.98 0.89 0.79 0.66 0.61 0.64 0.67 -
P/RPS 0.17 0.18 0.16 0.13 0.11 0.14 0.15 8.69%
P/EPS 4.82 4.30 4.23 3.26 2.85 3.50 3.97 13.79%
EY 20.73 23.28 23.63 30.70 35.15 28.55 25.21 -12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.40 0.33 0.32 0.34 0.36 21.12%

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