[CCK] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -3.44%
YoY- -37.08%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 187,752 177,108 159,104 155,789 141,762 151,484 156,564 12.83%
PBT 4,760 6,004 5,092 5,029 5,176 9,008 6,408 -17.93%
Tax -2,400 -2,668 -1,889 -1,902 -1,938 -3,436 -2,253 4.29%
NP 2,360 3,336 3,203 3,126 3,238 5,572 4,155 -31.34%
-
NP to SH 2,360 3,336 3,203 3,126 3,238 5,572 4,155 -31.34%
-
Tax Rate 50.42% 44.44% 37.10% 37.82% 37.44% 38.14% 35.16% -
Total Cost 185,392 173,772 155,901 152,662 138,524 145,912 152,409 13.91%
-
Net Worth 78,336 77,939 77,347 76,682 76,246 76,342 75,770 2.23%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 78,336 77,939 77,347 76,682 76,246 76,342 75,770 2.23%
NOSH 49,579 49,642 49,582 49,472 49,510 49,572 49,523 0.07%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.26% 1.88% 2.01% 2.01% 2.28% 3.68% 2.65% -
ROE 3.01% 4.28% 4.14% 4.08% 4.25% 7.30% 5.48% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 378.69 356.76 320.89 314.90 286.33 305.58 316.14 12.75%
EPS 4.76 6.72 6.46 6.32 6.54 11.24 8.39 -31.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.57 1.56 1.55 1.54 1.54 1.53 2.16%
Adjusted Per Share Value based on latest NOSH - 49,387
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 29.77 28.08 25.23 24.70 22.48 24.02 24.82 12.85%
EPS 0.37 0.53 0.51 0.50 0.51 0.88 0.66 -31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1242 0.1236 0.1226 0.1216 0.1209 0.121 0.1201 2.25%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.57 0.60 0.60 0.69 0.70 0.60 0.62 -
P/RPS 0.15 0.17 0.19 0.22 0.24 0.20 0.20 -17.40%
P/EPS 11.97 8.93 9.29 10.92 10.70 5.34 7.39 37.80%
EY 8.35 11.20 10.77 9.16 9.34 18.73 13.53 -27.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.38 0.45 0.45 0.39 0.41 -8.28%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 29/08/02 22/05/02 28/02/02 28/11/01 29/08/01 -
Price 0.61 0.64 0.65 0.65 0.65 0.68 0.70 -
P/RPS 0.16 0.18 0.20 0.21 0.23 0.22 0.22 -19.08%
P/EPS 12.82 9.52 10.06 10.28 9.94 6.05 8.34 33.08%
EY 7.80 10.50 9.94 9.72 10.06 16.53 11.99 -24.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.42 0.42 0.42 0.44 0.46 -10.39%

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