[CCK] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 48.51%
YoY- 29.44%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 203,458 104,739 351,211 273,340 185,213 95,336 328,685 -27.30%
PBT 15,719 8,745 24,358 18,576 13,495 7,406 17,096 -5.43%
Tax -4,654 -2,640 -8,893 -7,220 -5,805 -2,325 -5,105 -5.96%
NP 11,065 6,105 15,465 11,356 7,690 5,081 11,991 -5.20%
-
NP to SH 10,982 6,048 15,375 11,339 7,635 5,034 11,887 -5.12%
-
Tax Rate 29.61% 30.19% 36.51% 38.87% 43.02% 31.39% 29.86% -
Total Cost 192,393 98,634 335,746 261,984 177,523 90,255 316,694 -28.20%
-
Net Worth 130,701 127,575 124,576 119,855 119,841 124,666 121,392 5.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 130,701 127,575 124,576 119,855 119,841 124,666 121,392 5.03%
NOSH 157,471 157,500 157,692 157,705 157,685 157,805 157,652 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.44% 5.83% 4.40% 4.15% 4.15% 5.33% 3.65% -
ROE 8.40% 4.74% 12.34% 9.46% 6.37% 4.04% 9.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 129.20 66.50 222.72 173.32 117.46 60.41 208.49 -27.25%
EPS 6.96 3.84 9.75 7.19 4.84 3.19 7.54 -5.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.79 0.76 0.76 0.79 0.77 5.11%
Adjusted Per Share Value based on latest NOSH - 157,744
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.26 16.61 55.68 43.34 29.37 15.12 52.11 -27.29%
EPS 1.74 0.96 2.44 1.80 1.21 0.80 1.88 -5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2072 0.2023 0.1975 0.19 0.19 0.1977 0.1925 5.01%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.68 0.66 0.64 0.65 0.62 0.65 0.52 -
P/RPS 0.53 0.99 0.29 0.38 0.53 1.08 0.25 64.80%
P/EPS 9.75 17.19 6.56 9.04 12.80 20.38 6.90 25.84%
EY 10.26 5.82 15.23 11.06 7.81 4.91 14.50 -20.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.81 0.86 0.82 0.82 0.68 13.25%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 24/08/10 24/05/10 22/02/10 19/11/09 21/08/09 -
Price 0.66 0.68 0.69 0.62 0.65 0.64 0.65 -
P/RPS 0.51 1.02 0.31 0.36 0.55 1.06 0.31 39.23%
P/EPS 9.46 17.71 7.08 8.62 13.42 20.06 8.62 6.37%
EY 10.57 5.65 14.13 11.60 7.45 4.98 11.60 -5.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.87 0.82 0.86 0.81 0.84 -3.19%

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