[CCK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 65.63%
YoY- 13.47%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 185,213 95,336 328,685 250,582 169,817 92,503 290,211 -25.81%
PBT 13,495 7,406 17,096 12,836 7,882 5,417 14,882 -6.29%
Tax -5,805 -2,325 -5,105 -4,026 -2,519 -1,740 -4,227 23.47%
NP 7,690 5,081 11,991 8,810 5,363 3,677 10,655 -19.49%
-
NP to SH 7,635 5,034 11,887 8,760 5,289 3,636 10,509 -19.13%
-
Tax Rate 43.02% 31.39% 29.86% 31.36% 31.96% 32.12% 28.40% -
Total Cost 177,523 90,255 316,694 241,772 164,454 88,826 279,556 -26.05%
-
Net Worth 119,841 124,666 121,392 118,165 116,831 114,903 38,099 114.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 119,841 124,666 121,392 118,165 116,831 114,903 38,099 114.23%
NOSH 157,685 157,805 157,652 157,553 157,880 157,402 52,915 106.66%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.15% 5.33% 3.65% 3.52% 3.16% 3.98% 3.67% -
ROE 6.37% 4.04% 9.79% 7.41% 4.53% 3.16% 27.58% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 117.46 60.41 208.49 159.05 107.56 58.77 548.44 -64.10%
EPS 4.84 3.19 7.54 5.56 3.35 2.31 19.86 -60.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.77 0.75 0.74 0.73 0.72 3.66%
Adjusted Per Share Value based on latest NOSH - 157,772
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.37 15.12 52.11 39.73 26.92 14.67 46.01 -25.80%
EPS 1.21 0.80 1.88 1.39 0.84 0.58 1.67 -19.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.1977 0.1925 0.1874 0.1852 0.1822 0.0604 114.24%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.62 0.65 0.52 0.47 0.55 0.47 0.61 -
P/RPS 0.53 1.08 0.25 0.30 0.51 0.80 0.11 184.45%
P/EPS 12.80 20.38 6.90 8.45 16.42 20.35 3.07 158.37%
EY 7.81 4.91 14.50 11.83 6.09 4.91 32.56 -61.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.68 0.63 0.74 0.64 0.85 -2.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 19/11/09 21/08/09 19/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.65 0.64 0.65 0.50 0.56 0.47 0.41 -
P/RPS 0.55 1.06 0.31 0.31 0.52 0.80 0.07 293.74%
P/EPS 13.42 20.06 8.62 8.99 16.72 20.35 2.06 247.62%
EY 7.45 4.98 11.60 11.12 5.98 4.91 48.44 -71.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.84 0.67 0.76 0.64 0.57 31.44%

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