[CCK] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 105.67%
YoY- 100.09%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 66,792 239,675 181,903 124,553 64,225 226,176 168,811 -46.07%
PBT 3,731 12,396 9,516 6,387 3,229 5,801 4,066 -5.56%
Tax -1,041 -2,550 -2,703 -1,904 -1,049 -2,073 -1,550 -23.29%
NP 2,690 9,846 6,813 4,483 2,180 3,728 2,516 4.55%
-
NP to SH 2,668 9,728 6,742 4,428 2,153 3,683 2,516 3.98%
-
Tax Rate 27.90% 20.57% 28.40% 29.81% 32.49% 35.74% 38.12% -
Total Cost 64,102 229,829 175,090 120,070 62,045 222,448 166,295 -47.00%
-
Net Worth 96,067 99,569 97,910 90,550 88,534 86,102 84,032 9.32%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 96,067 99,569 97,910 90,550 88,534 86,102 84,032 9.32%
NOSH 49,776 53,245 53,212 49,752 50,303 49,770 49,723 0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.03% 4.11% 3.75% 3.60% 3.39% 1.65% 1.49% -
ROE 2.78% 9.77% 6.89% 4.89% 2.43% 4.28% 2.99% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 134.18 450.13 341.84 250.34 127.67 454.44 339.50 -46.11%
EPS 5.36 19.55 12.67 8.90 4.33 7.40 5.06 3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.87 1.84 1.82 1.76 1.73 1.69 9.24%
Adjusted Per Share Value based on latest NOSH - 49,781
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.76 38.61 29.30 20.06 10.35 36.43 27.19 -46.06%
EPS 0.43 1.57 1.09 0.71 0.35 0.59 0.41 3.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1604 0.1577 0.1459 0.1426 0.1387 0.1354 9.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.69 0.66 0.66 0.68 0.66 0.62 0.58 -
P/RPS 0.51 0.15 0.19 0.27 0.52 0.14 0.17 107.86%
P/EPS 12.87 3.61 5.21 7.64 15.42 8.38 11.46 8.03%
EY 7.77 27.68 19.20 13.09 6.48 11.94 8.72 -7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.36 0.37 0.38 0.36 0.34 3.88%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 27/02/06 28/11/05 26/08/05 15/06/05 -
Price 0.61 0.64 0.67 0.62 0.64 0.64 0.62 -
P/RPS 0.45 0.14 0.20 0.25 0.50 0.14 0.18 84.09%
P/EPS 11.38 3.50 5.29 6.97 14.95 8.65 12.25 -4.78%
EY 8.79 28.55 18.91 14.35 6.69 11.56 8.16 5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.36 0.34 0.36 0.37 0.37 -9.21%

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