[CCK] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -0.99%
YoY- 29.44%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 406,916 418,956 351,211 364,453 370,426 381,344 328,685 15.25%
PBT 31,438 34,980 24,358 24,768 26,990 29,624 17,096 49.93%
Tax -9,308 -10,560 -8,893 -9,626 -11,610 -9,300 -5,105 49.08%
NP 22,130 24,420 15,465 15,141 15,380 20,324 11,991 50.29%
-
NP to SH 21,964 24,192 15,375 15,118 15,270 20,136 11,887 50.40%
-
Tax Rate 29.61% 30.19% 36.51% 38.86% 43.02% 31.39% 29.86% -
Total Cost 384,786 394,536 335,746 349,312 355,046 361,020 316,694 13.82%
-
Net Worth 130,701 127,575 124,576 119,855 119,841 124,666 121,392 5.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 130,701 127,575 124,576 119,855 119,841 124,666 121,392 5.03%
NOSH 157,471 157,500 157,692 157,705 157,685 157,805 157,652 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.44% 5.83% 4.40% 4.15% 4.15% 5.33% 3.65% -
ROE 16.80% 18.96% 12.34% 12.61% 12.74% 16.15% 9.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 258.41 266.00 222.72 231.10 234.91 241.65 208.49 15.33%
EPS 13.92 15.36 9.75 9.59 9.68 12.76 7.54 50.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.79 0.76 0.76 0.79 0.77 5.11%
Adjusted Per Share Value based on latest NOSH - 157,744
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.52 66.43 55.68 57.78 58.73 60.46 52.11 15.26%
EPS 3.48 3.84 2.44 2.40 2.42 3.19 1.88 50.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2072 0.2023 0.1975 0.19 0.19 0.1977 0.1925 5.01%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.68 0.66 0.64 0.65 0.62 0.65 0.52 -
P/RPS 0.26 0.25 0.29 0.28 0.26 0.27 0.25 2.64%
P/EPS 4.88 4.30 6.56 6.78 6.40 5.09 6.90 -20.56%
EY 20.51 23.27 15.23 14.75 15.62 19.63 14.50 25.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.81 0.86 0.82 0.82 0.68 13.25%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 24/08/10 24/05/10 22/02/10 19/11/09 21/08/09 -
Price 0.66 0.68 0.69 0.62 0.65 0.64 0.65 -
P/RPS 0.26 0.26 0.31 0.27 0.28 0.26 0.31 -11.03%
P/EPS 4.73 4.43 7.08 6.47 6.71 5.02 8.62 -32.90%
EY 21.13 22.59 14.13 15.46 14.90 19.94 11.60 48.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.87 0.82 0.86 0.81 0.84 -3.19%

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