[CCK] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -5.05%
YoY- -2.78%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 370,012 290,211 292,285 290,360 291,872 248,147 247,361 30.69%
PBT 21,668 14,882 14,566 13,690 14,408 14,565 13,533 36.74%
Tax -6,960 -4,227 -4,148 -3,744 -3,940 -4,138 -4,166 40.66%
NP 14,708 10,655 10,418 9,946 10,468 10,427 9,366 34.99%
-
NP to SH 14,544 10,509 10,293 9,806 10,328 10,324 9,297 34.65%
-
Tax Rate 32.12% 28.40% 28.48% 27.35% 27.35% 28.41% 30.78% -
Total Cost 355,304 279,556 281,866 280,414 281,404 237,720 237,994 30.52%
-
Net Worth 114,903 38,099 106,963 105,720 103,686 100,150 99,116 10.32%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 114,903 38,099 106,963 105,720 103,686 100,150 99,116 10.32%
NOSH 157,402 52,915 51,673 51,072 50,826 49,826 49,807 114.89%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.98% 3.67% 3.56% 3.43% 3.59% 4.20% 3.79% -
ROE 12.66% 27.58% 9.62% 9.28% 9.96% 10.31% 9.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 235.07 548.44 565.64 568.52 574.25 498.02 496.64 -39.18%
EPS 9.24 19.86 19.92 19.20 20.32 20.72 18.67 -37.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 2.07 2.07 2.04 2.01 1.99 -48.66%
Adjusted Per Share Value based on latest NOSH - 51,577
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 59.60 46.75 47.08 46.77 47.01 39.97 39.84 30.70%
EPS 2.34 1.69 1.66 1.58 1.66 1.66 1.50 34.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.0614 0.1723 0.1703 0.167 0.1613 0.1597 10.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.61 0.98 0.94 0.88 0.90 0.70 -
P/RPS 0.20 0.11 0.17 0.17 0.15 0.18 0.14 26.76%
P/EPS 5.09 3.07 4.92 4.90 4.33 4.34 3.75 22.52%
EY 19.66 32.56 20.33 20.43 23.09 23.02 26.67 -18.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.47 0.45 0.43 0.45 0.35 49.37%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 26/05/08 26/02/08 03/12/07 14/08/07 25/05/07 -
Price 0.47 0.41 0.94 1.03 0.98 0.89 0.79 -
P/RPS 0.20 0.07 0.17 0.18 0.17 0.18 0.16 15.99%
P/EPS 5.09 2.06 4.72 5.36 4.82 4.30 4.23 13.09%
EY 19.66 48.44 21.19 18.64 20.73 23.28 23.63 -11.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.45 0.50 0.48 0.44 0.40 36.68%

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