[CCK] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 104.42%
YoY- 3.2%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 110,669 410,898 314,677 215,967 114,832 391,979 298,289 -48.27%
PBT 6,121 29,196 22,791 16,399 8,179 25,539 20,779 -55.62%
Tax -1,492 -8,384 -6,608 -4,890 -2,581 -6,994 -5,989 -60.30%
NP 4,629 20,812 16,183 11,509 5,598 18,545 14,790 -53.80%
-
NP to SH 4,421 20,544 15,971 11,333 5,544 18,396 14,683 -54.97%
-
Tax Rate 24.38% 28.72% 28.99% 29.82% 31.56% 27.39% 28.82% -
Total Cost 106,040 390,086 298,494 204,458 109,234 373,434 283,499 -47.99%
-
Net Worth 144,231 145,053 140,317 137,130 137,025 132,413 134,055 4.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 144,231 145,053 140,317 137,130 137,025 132,413 134,055 4.98%
NOSH 156,773 157,666 157,660 157,621 157,500 157,634 157,712 -0.39%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.18% 5.07% 5.14% 5.33% 4.87% 4.73% 4.96% -
ROE 3.07% 14.16% 11.38% 8.26% 4.05% 13.89% 10.95% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 70.59 260.61 199.59 137.02 72.91 248.66 189.14 -48.06%
EPS 2.82 13.03 10.13 7.19 3.52 11.67 9.31 -54.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.89 0.87 0.87 0.84 0.85 5.40%
Adjusted Per Share Value based on latest NOSH - 157,738
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.55 65.15 49.89 34.24 18.21 62.15 47.29 -48.26%
EPS 0.70 3.26 2.53 1.80 0.88 2.92 2.33 -55.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2287 0.23 0.2225 0.2174 0.2173 0.2099 0.2125 5.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.94 0.89 0.90 0.77 0.73 0.75 0.75 -
P/RPS 1.33 0.34 0.45 0.56 1.00 0.30 0.40 122.28%
P/EPS 33.33 6.83 8.88 10.71 20.74 6.43 8.06 156.96%
EY 3.00 14.64 11.26 9.34 4.82 15.56 12.41 -61.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.97 1.01 0.89 0.84 0.89 0.88 10.31%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 22/08/12 17/05/12 21/02/12 22/11/11 23/08/11 23/05/11 -
Price 0.95 0.89 0.89 0.84 0.79 0.73 0.86 -
P/RPS 1.35 0.34 0.45 0.61 1.08 0.29 0.45 107.59%
P/EPS 33.69 6.83 8.79 11.68 22.44 6.26 9.24 136.33%
EY 2.97 14.64 11.38 8.56 4.46 15.99 10.83 -57.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.97 1.00 0.97 0.91 0.87 1.01 1.31%

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