[CCK] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 2.21%
YoY- 3.2%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 664,014 410,898 419,569 431,934 459,328 391,979 397,718 40.60%
PBT 36,726 29,196 30,388 32,798 32,716 25,539 27,705 20.61%
Tax -8,952 -8,384 -8,810 -9,780 -10,324 -6,994 -7,985 7.89%
NP 27,774 20,812 21,577 23,018 22,392 18,545 19,720 25.56%
-
NP to SH 26,526 20,544 21,294 22,666 22,176 18,396 19,577 22.37%
-
Tax Rate 24.38% 28.72% 28.99% 29.82% 31.56% 27.39% 28.82% -
Total Cost 636,240 390,086 397,992 408,916 436,936 373,434 377,998 41.36%
-
Net Worth 144,231 145,053 140,317 137,130 137,025 132,413 134,055 4.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 144,231 145,053 140,317 137,130 137,025 132,413 134,055 4.98%
NOSH 156,773 157,666 157,660 157,621 157,500 157,634 157,712 -0.39%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.18% 5.07% 5.14% 5.33% 4.87% 4.73% 4.96% -
ROE 18.39% 14.16% 15.18% 16.53% 16.18% 13.89% 14.60% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 423.55 260.61 266.12 274.03 291.64 248.66 252.18 41.16%
EPS 16.92 13.03 13.51 14.38 14.08 11.67 12.41 22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.89 0.87 0.87 0.84 0.85 5.40%
Adjusted Per Share Value based on latest NOSH - 157,738
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 105.28 65.15 66.52 68.48 72.83 62.15 63.06 40.60%
EPS 4.21 3.26 3.38 3.59 3.52 2.92 3.10 22.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2287 0.23 0.2225 0.2174 0.2173 0.2099 0.2125 5.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.94 0.89 0.90 0.77 0.73 0.75 0.75 -
P/RPS 0.22 0.34 0.34 0.28 0.25 0.30 0.30 -18.63%
P/EPS 5.56 6.83 6.66 5.35 5.18 6.43 6.04 -5.35%
EY 18.00 14.64 15.01 18.68 19.29 15.56 16.55 5.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.97 1.01 0.89 0.84 0.89 0.88 10.31%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 22/08/12 17/05/12 21/02/12 22/11/11 23/08/11 23/05/11 -
Price 0.95 0.89 0.89 0.84 0.79 0.73 0.86 -
P/RPS 0.22 0.34 0.33 0.31 0.27 0.29 0.34 -25.13%
P/EPS 5.61 6.83 6.59 5.84 5.61 6.26 6.93 -13.10%
EY 17.81 14.64 15.18 17.12 17.82 15.99 14.43 15.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.97 1.00 0.97 0.91 0.87 1.01 1.31%

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