[CCK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 45.46%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 95,336 328,685 250,582 169,817 92,503 290,211 219,214 -42.56%
PBT 7,406 17,096 12,836 7,882 5,417 14,882 10,925 -22.81%
Tax -2,325 -5,105 -4,026 -2,519 -1,740 -4,227 -3,111 -17.63%
NP 5,081 11,991 8,810 5,363 3,677 10,655 7,814 -24.92%
-
NP to SH 5,034 11,887 8,760 5,289 3,636 10,509 7,720 -24.78%
-
Tax Rate 31.39% 29.86% 31.36% 31.96% 32.12% 28.40% 28.48% -
Total Cost 90,255 316,694 241,772 164,454 88,826 279,556 211,400 -43.27%
-
Net Worth 124,666 121,392 118,165 116,831 114,903 38,099 106,963 10.73%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 124,666 121,392 118,165 116,831 114,903 38,099 106,963 10.73%
NOSH 157,805 157,652 157,553 157,880 157,402 52,915 51,673 110.35%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.33% 3.65% 3.52% 3.16% 3.98% 3.67% 3.56% -
ROE 4.04% 9.79% 7.41% 4.53% 3.16% 27.58% 7.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.41 208.49 159.05 107.56 58.77 548.44 424.23 -72.69%
EPS 3.19 7.54 5.56 3.35 2.31 19.86 14.94 -64.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.75 0.74 0.73 0.72 2.07 -47.35%
Adjusted Per Share Value based on latest NOSH - 157,428
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.12 52.11 39.73 26.92 14.67 46.01 34.76 -42.56%
EPS 0.80 1.88 1.39 0.84 0.58 1.67 1.22 -24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1977 0.1925 0.1874 0.1852 0.1822 0.0604 0.1696 10.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.65 0.52 0.47 0.55 0.47 0.61 0.98 -
P/RPS 1.08 0.25 0.30 0.51 0.80 0.11 0.23 180.14%
P/EPS 20.38 6.90 8.45 16.42 20.35 3.07 6.56 112.76%
EY 4.91 14.50 11.83 6.09 4.91 32.56 15.24 -52.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.63 0.74 0.64 0.85 0.47 44.87%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 21/08/09 19/05/09 26/02/09 26/11/08 28/08/08 26/05/08 -
Price 0.64 0.65 0.50 0.56 0.47 0.41 0.94 -
P/RPS 1.06 0.31 0.31 0.52 0.80 0.07 0.22 184.99%
P/EPS 20.06 8.62 8.99 16.72 20.35 2.06 6.29 116.51%
EY 4.98 11.60 11.12 5.98 4.91 48.44 15.89 -53.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.67 0.76 0.64 0.57 0.45 47.91%

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