[CCK] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -60.66%
YoY- 20.14%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 391,979 298,289 203,458 104,739 351,211 273,340 185,213 65.06%
PBT 25,539 20,779 15,719 8,745 24,358 18,576 13,495 53.17%
Tax -6,994 -5,989 -4,654 -2,640 -8,893 -7,220 -5,805 13.26%
NP 18,545 14,790 11,065 6,105 15,465 11,356 7,690 80.12%
-
NP to SH 18,396 14,683 10,982 6,048 15,375 11,339 7,635 80.01%
-
Tax Rate 27.39% 28.82% 29.61% 30.19% 36.51% 38.87% 43.02% -
Total Cost 373,434 283,499 192,393 98,634 335,746 261,984 177,523 64.39%
-
Net Worth 132,413 134,055 130,701 127,575 124,576 119,855 119,841 6.89%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 132,413 134,055 130,701 127,575 124,576 119,855 119,841 6.89%
NOSH 157,634 157,712 157,471 157,500 157,692 157,705 157,685 -0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.73% 4.96% 5.44% 5.83% 4.40% 4.15% 4.15% -
ROE 13.89% 10.95% 8.40% 4.74% 12.34% 9.46% 6.37% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 248.66 189.14 129.20 66.50 222.72 173.32 117.46 65.09%
EPS 11.67 9.31 6.96 3.84 9.75 7.19 4.84 80.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.85 0.83 0.81 0.79 0.76 0.76 6.91%
Adjusted Per Share Value based on latest NOSH - 157,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 62.15 47.29 32.26 16.61 55.68 43.34 29.37 65.05%
EPS 2.92 2.33 1.74 0.96 2.44 1.80 1.21 80.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2125 0.2072 0.2023 0.1975 0.19 0.19 6.88%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.75 0.75 0.68 0.66 0.64 0.65 0.62 -
P/RPS 0.30 0.40 0.53 0.99 0.29 0.38 0.53 -31.64%
P/EPS 6.43 8.06 9.75 17.19 6.56 9.04 12.80 -36.88%
EY 15.56 12.41 10.26 5.82 15.23 11.06 7.81 58.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.88 0.82 0.81 0.81 0.86 0.82 5.62%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 23/05/11 25/02/11 26/11/10 24/08/10 24/05/10 22/02/10 -
Price 0.73 0.86 0.66 0.68 0.69 0.62 0.65 -
P/RPS 0.29 0.45 0.51 1.02 0.31 0.36 0.55 -34.80%
P/EPS 6.26 9.24 9.46 17.71 7.08 8.62 13.42 -39.93%
EY 15.99 10.83 10.57 5.65 14.13 11.60 7.45 66.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.01 0.80 0.84 0.87 0.82 0.86 0.77%

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