[CCK] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 4.97%
YoY- 10.71%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 339,634 370,012 290,211 292,285 290,360 291,872 248,147 23.15%
PBT 15,764 21,668 14,882 14,566 13,690 14,408 14,565 5.39%
Tax -5,038 -6,960 -4,227 -4,148 -3,744 -3,940 -4,138 13.95%
NP 10,726 14,708 10,655 10,418 9,946 10,468 10,427 1.89%
-
NP to SH 10,578 14,544 10,509 10,293 9,806 10,328 10,324 1.62%
-
Tax Rate 31.96% 32.12% 28.40% 28.48% 27.35% 27.35% 28.41% -
Total Cost 328,908 355,304 279,556 281,866 280,414 281,404 237,720 24.04%
-
Net Worth 116,831 114,903 38,099 106,963 105,720 103,686 100,150 10.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 116,831 114,903 38,099 106,963 105,720 103,686 100,150 10.76%
NOSH 157,880 157,402 52,915 51,673 51,072 50,826 49,826 114.97%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.16% 3.98% 3.67% 3.56% 3.43% 3.59% 4.20% -
ROE 9.05% 12.66% 27.58% 9.62% 9.28% 9.96% 10.31% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 215.12 235.07 548.44 565.64 568.52 574.25 498.02 -42.71%
EPS 6.70 9.24 19.86 19.92 19.20 20.32 20.72 -52.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.72 2.07 2.07 2.04 2.01 -48.47%
Adjusted Per Share Value based on latest NOSH - 52,654
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 53.85 58.67 46.01 46.34 46.04 46.28 39.34 23.16%
EPS 1.68 2.31 1.67 1.63 1.55 1.64 1.64 1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1852 0.1822 0.0604 0.1696 0.1676 0.1644 0.1588 10.74%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.47 0.61 0.98 0.94 0.88 0.90 -
P/RPS 0.26 0.20 0.11 0.17 0.17 0.15 0.18 27.63%
P/EPS 8.21 5.09 3.07 4.92 4.90 4.33 4.34 52.66%
EY 12.18 19.66 32.56 20.33 20.43 23.09 23.02 -34.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.85 0.47 0.45 0.43 0.45 39.10%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 28/08/08 26/05/08 26/02/08 03/12/07 14/08/07 -
Price 0.56 0.47 0.41 0.94 1.03 0.98 0.89 -
P/RPS 0.26 0.20 0.07 0.17 0.18 0.17 0.18 27.63%
P/EPS 8.36 5.09 2.06 4.72 5.36 4.82 4.30 55.45%
EY 11.96 19.66 48.44 21.19 18.64 20.73 23.28 -35.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.57 0.45 0.50 0.48 0.44 43.72%

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