[CCK] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 35.7%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 273,340 185,213 95,336 328,685 250,582 169,817 92,503 106.05%
PBT 18,576 13,495 7,406 17,096 12,836 7,882 5,417 127.57%
Tax -7,220 -5,805 -2,325 -5,105 -4,026 -2,519 -1,740 158.44%
NP 11,356 7,690 5,081 11,991 8,810 5,363 3,677 112.21%
-
NP to SH 11,339 7,635 5,034 11,887 8,760 5,289 3,636 113.60%
-
Tax Rate 38.87% 43.02% 31.39% 29.86% 31.36% 31.96% 32.12% -
Total Cost 261,984 177,523 90,255 316,694 241,772 164,454 88,826 105.79%
-
Net Worth 119,855 119,841 124,666 121,392 118,165 116,831 114,903 2.85%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 119,855 119,841 124,666 121,392 118,165 116,831 114,903 2.85%
NOSH 157,705 157,685 157,805 157,652 157,553 157,880 157,402 0.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.15% 4.15% 5.33% 3.65% 3.52% 3.16% 3.98% -
ROE 9.46% 6.37% 4.04% 9.79% 7.41% 4.53% 3.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 173.32 117.46 60.41 208.49 159.05 107.56 58.77 105.78%
EPS 7.19 4.84 3.19 7.54 5.56 3.35 2.31 113.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.79 0.77 0.75 0.74 0.73 2.72%
Adjusted Per Share Value based on latest NOSH - 157,929
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 43.34 29.37 15.12 52.11 39.73 26.92 14.67 106.02%
EPS 1.80 1.21 0.80 1.88 1.39 0.84 0.58 112.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.1977 0.1925 0.1874 0.1852 0.1822 2.83%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.65 0.62 0.65 0.52 0.47 0.55 0.47 -
P/RPS 0.38 0.53 1.08 0.25 0.30 0.51 0.80 -39.14%
P/EPS 9.04 12.80 20.38 6.90 8.45 16.42 20.35 -41.80%
EY 11.06 7.81 4.91 14.50 11.83 6.09 4.91 71.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.82 0.68 0.63 0.74 0.64 21.79%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 22/02/10 19/11/09 21/08/09 19/05/09 26/02/09 26/11/08 -
Price 0.62 0.65 0.64 0.65 0.50 0.56 0.47 -
P/RPS 0.36 0.55 1.06 0.31 0.31 0.52 0.80 -41.30%
P/EPS 8.62 13.42 20.06 8.62 8.99 16.72 20.35 -43.62%
EY 11.60 7.45 4.98 11.60 11.12 5.98 4.91 77.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.81 0.84 0.67 0.76 0.64 17.98%

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