[CCK] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -24.17%
YoY- 44.36%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 418,956 351,211 364,453 370,426 381,344 328,685 334,109 16.26%
PBT 34,980 24,358 24,768 26,990 29,624 17,096 17,114 60.98%
Tax -10,560 -8,893 -9,626 -11,610 -9,300 -5,105 -5,368 56.93%
NP 24,420 15,465 15,141 15,380 20,324 11,991 11,746 62.82%
-
NP to SH 24,192 15,375 15,118 15,270 20,136 11,887 11,680 62.41%
-
Tax Rate 30.19% 36.51% 38.86% 43.02% 31.39% 29.86% 31.37% -
Total Cost 394,536 335,746 349,312 355,046 361,020 316,694 322,362 14.40%
-
Net Worth 127,575 124,576 119,855 119,841 124,666 121,392 118,165 5.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 127,575 124,576 119,855 119,841 124,666 121,392 118,165 5.23%
NOSH 157,500 157,692 157,705 157,685 157,805 157,652 157,553 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.83% 4.40% 4.15% 4.15% 5.33% 3.65% 3.52% -
ROE 18.96% 12.34% 12.61% 12.74% 16.15% 9.79% 9.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 266.00 222.72 231.10 234.91 241.65 208.49 212.06 16.29%
EPS 15.36 9.75 9.59 9.68 12.76 7.54 7.41 62.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.76 0.76 0.79 0.77 0.75 5.25%
Adjusted Per Share Value based on latest NOSH - 157,454
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 67.48 56.57 58.70 59.67 61.43 52.94 53.82 16.25%
EPS 3.90 2.48 2.44 2.46 3.24 1.91 1.88 62.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2055 0.2007 0.1931 0.193 0.2008 0.1955 0.1903 5.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.66 0.64 0.65 0.62 0.65 0.52 0.47 -
P/RPS 0.25 0.29 0.28 0.26 0.27 0.25 0.22 8.88%
P/EPS 4.30 6.56 6.78 6.40 5.09 6.90 6.34 -22.78%
EY 23.27 15.23 14.75 15.62 19.63 14.50 15.77 29.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.86 0.82 0.82 0.68 0.63 18.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 24/08/10 24/05/10 22/02/10 19/11/09 21/08/09 19/05/09 -
Price 0.68 0.69 0.62 0.65 0.64 0.65 0.50 -
P/RPS 0.26 0.31 0.27 0.28 0.26 0.31 0.24 5.47%
P/EPS 4.43 7.08 6.47 6.71 5.02 8.62 6.74 -24.38%
EY 22.59 14.13 15.46 14.90 19.94 11.60 14.83 32.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.82 0.86 0.81 0.84 0.67 16.25%

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