[CCK] QoQ Annualized Quarter Result on 31-Dec-2012

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012
Profit Trend
QoQ- -28.35%
YoY- -16.15%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 411,396 188,775 378,332 527,988 664,014 410,898 419,569 -1.30%
PBT 15,389 5,132 9,608 26,344 36,726 29,196 30,388 -36.43%
Tax -5,121 -1,995 -3,684 -7,152 -8,952 -8,384 -8,810 -30.32%
NP 10,268 3,137 5,924 19,192 27,774 20,812 21,577 -39.01%
-
NP to SH 10,262 3,134 5,900 19,005 26,526 20,544 21,294 -38.50%
-
Tax Rate 33.28% 38.87% 38.34% 27.15% 24.38% 28.72% 28.99% -
Total Cost 401,128 185,638 372,408 508,795 636,240 390,086 397,992 0.52%
-
Net Worth 145,572 143,626 142,238 142,416 144,231 145,053 140,317 2.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 145,572 143,626 142,238 142,416 144,231 145,053 140,317 2.47%
NOSH 154,863 156,115 156,306 156,501 156,773 157,666 157,660 -1.18%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.50% 1.66% 1.57% 3.64% 4.18% 5.07% 5.14% -
ROE 7.05% 2.18% 4.15% 13.35% 18.39% 14.16% 15.18% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 265.65 120.92 242.05 337.37 423.55 260.61 266.12 -0.11%
EPS 6.63 2.02 3.80 12.14 16.92 13.03 13.51 -37.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.91 0.91 0.92 0.92 0.89 3.70%
Adjusted Per Share Value based on latest NOSH - 156,160
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.27 30.41 60.94 85.05 106.96 66.19 67.58 -1.29%
EPS 1.65 0.50 0.95 3.06 4.27 3.31 3.43 -38.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2345 0.2313 0.2291 0.2294 0.2323 0.2336 0.226 2.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.84 0.83 0.90 0.95 0.94 0.89 0.90 -
P/RPS 0.32 0.69 0.37 0.28 0.22 0.34 0.34 -3.95%
P/EPS 12.68 41.35 23.84 7.82 5.56 6.83 6.66 53.55%
EY 7.89 2.42 4.19 12.78 18.00 14.64 15.01 -34.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.90 0.99 1.04 1.02 0.97 1.01 -8.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 28/05/13 27/02/13 29/11/12 22/08/12 17/05/12 -
Price 0.815 0.80 0.90 0.91 0.95 0.89 0.89 -
P/RPS 0.31 0.66 0.37 0.27 0.22 0.34 0.33 -4.07%
P/EPS 12.30 39.85 23.84 7.49 5.61 6.83 6.59 51.53%
EY 8.13 2.51 4.19 13.35 17.81 14.64 15.18 -34.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.99 1.00 1.03 0.97 1.00 -8.85%

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