[CCK] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock

[CCK] CCK CONSOLIDATED HOLDINGS BHD

Announcement Date

29-May-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

31-Mar-2006 [#3]

Profit Trend

QoQ- 52.26%

YoY- 167.97%

Quarter Report

CCK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Cumulative Result
Revenue	128,191	66,792	239,675	181,903	124,553	64,225	226,176	-31.44%
YoY %	91.93%	-72.13%	31.76%	46.04%	93.93%	-71.60%	-	-
Horiz. %	56.68%	29.53%	105.97%	80.43%	55.07%	28.40%	100.00%	-
PBT	7,236	3,731	12,396	9,516	6,387	3,229	5,801	15.83%
YoY %	93.94%	-69.90%	30.26%	48.99%	97.80%	-44.34%	-	-
Horiz. %	124.74%	64.32%	213.69%	164.04%	110.10%	55.66%	100.00%	-
Tax	-2,162	-1,041	-2,550	-2,703	-1,904	-1,049	-2,073	2.83%
YoY %	-107.68%	59.18%	5.66%	-41.96%	-81.51%	49.40%	-	-
Horiz. %	104.29%	50.22%	123.01%	130.39%	91.85%	50.60%	100.00%	-
NP	5,074	2,690	9,846	6,813	4,483	2,180	3,728	22.74%
YoY %	88.62%	-72.68%	44.52%	51.97%	105.64%	-41.52%	-	-
Horiz. %	136.11%	72.16%	264.11%	182.75%	120.25%	58.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,043	2,668	9,728	6,742	4,428	2,153	3,683	23.23%
YoY %	89.02%	-72.57%	44.29%	52.26%	105.67%	-41.54%	-	-
Horiz. %	136.93%	72.44%	264.13%	183.06%	120.23%	58.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.88%	27.90%	20.57%	28.40%	29.81%	32.49%	35.74%	-
YoY %	7.10%	35.63%	-27.57%	-4.73%	-8.25%	-9.09%	-	-
Horiz. %	83.60%	78.06%	57.55%	79.46%	83.41%	90.91%	100.00%	-
Total Cost	123,117	64,102	229,829	175,090	120,070	62,045	222,448	-32.51%
YoY %	92.06%	-72.11%	31.26%	45.82%	93.52%	-72.11%	-	-
Horiz. %	55.35%	28.82%	103.32%	78.71%	53.98%	27.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,067	96,067	99,569	97,910	90,550	88,534	86,102	9.77%
YoY %	3.12%	-3.52%	1.69%	8.13%	2.28%	2.82%	-	-
Horiz. %	115.06%	111.57%	115.64%	113.71%	105.17%	102.82%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	99,067	96,067	99,569	97,910	90,550	88,534	86,102	9.77%
YoY %	3.12%	-3.52%	1.69%	8.13%	2.28%	2.82%	-	-
Horiz. %	115.06%	111.57%	115.64%	113.71%	105.17%	102.82%	100.00%	-
NOSH	49,782	49,776	53,245	53,212	49,752	50,303	49,770	0.01%
YoY %	0.01%	-6.52%	0.06%	6.95%	-1.10%	1.07%	-	-
Horiz. %	100.02%	100.01%	106.98%	106.92%	99.96%	101.07%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	3.96%	4.03%	4.11%	3.75%	3.60%	3.39%	1.65%	-
YoY %	-1.74%	-1.95%	9.60%	4.17%	6.19%	105.45%	-	-
Horiz. %	240.00%	244.24%	249.09%	227.27%	218.18%	205.45%	100.00%	-
ROE	5.09%	2.78%	9.77%	6.89%	4.89%	2.43%	4.28%	-
YoY %	83.09%	-71.55%	41.80%	40.90%	101.23%	-43.22%	-	-
Horiz. %	118.93%	64.95%	228.27%	160.98%	114.25%	56.78%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	257.50	134.18	450.13	341.84	250.34	127.67	454.44	-31.45%
YoY %	91.91%	-70.19%	31.68%	36.55%	96.08%	-71.91%	-	-
Horiz. %	56.66%	29.53%	99.05%	75.22%	55.09%	28.09%	100.00%	-
EPS	10.13	5.36	19.55	12.67	8.90	4.33	7.40	23.21%
YoY %	88.99%	-72.58%	54.30%	42.36%	105.54%	-41.49%	-	-
Horiz. %	136.89%	72.43%	264.19%	171.22%	120.27%	58.51%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.99	1.93	1.87	1.84	1.82	1.76	1.73	9.75%
YoY %	3.11%	3.21%	1.63%	1.10%	3.41%	1.73%	-	-
Horiz. %	115.03%	111.56%	108.09%	106.36%	105.20%	101.73%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 49,763
RPS	20.32	10.59	38.00	28.84	19.75	10.18	35.86	-31.45%
YoY %	91.88%	-72.13%	31.76%	46.03%	94.01%	-71.61%	-	-
Horiz. %	56.66%	29.53%	105.97%	80.42%	55.08%	28.39%	100.00%	-
EPS	0.80	0.42	1.54	1.07	0.70	0.34	0.58	23.83%
YoY %	90.48%	-72.73%	43.93%	52.86%	105.88%	-41.38%	-	-
Horiz. %	137.93%	72.41%	265.52%	184.48%	120.69%	58.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1571	0.1523	0.1579	0.1552	0.1436	0.1404	0.1365	9.79%
YoY %	3.15%	-3.55%	1.74%	8.08%	2.28%	2.86%	-	-
Horiz. %	115.09%	111.58%	115.68%	113.70%	105.20%	102.86%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	0.65	0.69	0.66	0.66	0.68	0.66	0.62	-
P/RPS	0.25	0.51	0.15	0.19	0.27	0.52	0.14	47.03%
YoY %	-50.98%	240.00%	-21.05%	-29.63%	-48.08%	271.43%	-	-
Horiz. %	178.57%	364.29%	107.14%	135.71%	192.86%	371.43%	100.00%	-
P/EPS	6.42	12.87	3.61	5.21	7.64	15.42	8.38	-16.23%
YoY %	-50.12%	256.51%	-30.71%	-31.81%	-50.45%	84.01%	-	-
Horiz. %	76.61%	153.58%	43.08%	62.17%	91.17%	184.01%	100.00%	-
EY	15.58	7.77	27.68	19.20	13.09	6.48	11.94	19.35%
YoY %	100.51%	-71.93%	44.17%	46.68%	102.01%	-45.73%	-	-
Horiz. %	130.49%	65.08%	231.83%	160.80%	109.63%	54.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.36	0.35	0.36	0.37	0.38	0.36	-5.62%
YoY %	-8.33%	2.86%	-2.78%	-2.70%	-2.63%	5.56%	-	-
Horiz. %	91.67%	100.00%	97.22%	100.00%	102.78%	105.56%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/07	29/11/06	28/08/06	29/05/06	27/02/06	28/11/05	26/08/05	-
Price	0.66	0.61	0.64	0.67	0.62	0.64	0.64	-
P/RPS	0.26	0.45	0.14	0.20	0.25	0.50	0.14	50.91%
YoY %	-42.22%	221.43%	-30.00%	-20.00%	-50.00%	257.14%	-	-
Horiz. %	185.71%	321.43%	100.00%	142.86%	178.57%	357.14%	100.00%	-
P/EPS	6.52	11.38	3.50	5.29	6.97	14.95	8.65	-17.13%
YoY %	-42.71%	225.14%	-33.84%	-24.10%	-53.38%	72.83%	-	-
Horiz. %	75.38%	131.56%	40.46%	61.16%	80.58%	172.83%	100.00%	-
EY	15.35	8.79	28.55	18.91	14.35	6.69	11.56	20.74%
YoY %	74.63%	-69.21%	50.98%	31.78%	114.50%	-42.13%	-	-
Horiz. %	132.79%	76.04%	246.97%	163.58%	124.13%	57.87%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.32	0.34	0.36	0.34	0.36	0.37	-7.32%
YoY %	3.12%	-5.88%	-5.56%	5.88%	-5.56%	-2.70%	-	-
Horiz. %	89.19%	86.49%	91.89%	97.30%	91.89%	97.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos