[CCK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 33.7%
YoY- 29.49%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 215,967 114,832 391,979 298,289 203,458 104,739 351,211 -27.62%
PBT 16,399 8,179 25,539 20,779 15,719 8,745 24,358 -23.12%
Tax -4,890 -2,581 -6,994 -5,989 -4,654 -2,640 -8,893 -32.80%
NP 11,509 5,598 18,545 14,790 11,065 6,105 15,465 -17.83%
-
NP to SH 11,333 5,544 18,396 14,683 10,982 6,048 15,375 -18.35%
-
Tax Rate 29.82% 31.56% 27.39% 28.82% 29.61% 30.19% 36.51% -
Total Cost 204,458 109,234 373,434 283,499 192,393 98,634 335,746 -28.09%
-
Net Worth 137,130 137,025 132,413 134,055 130,701 127,575 124,576 6.59%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 137,130 137,025 132,413 134,055 130,701 127,575 124,576 6.59%
NOSH 157,621 157,500 157,634 157,712 157,471 157,500 157,692 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.33% 4.87% 4.73% 4.96% 5.44% 5.83% 4.40% -
ROE 8.26% 4.05% 13.89% 10.95% 8.40% 4.74% 12.34% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 137.02 72.91 248.66 189.14 129.20 66.50 222.72 -27.60%
EPS 7.19 3.52 11.67 9.31 6.96 3.84 9.75 -18.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.84 0.85 0.83 0.81 0.79 6.62%
Adjusted Per Share Value based on latest NOSH - 157,489
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.79 18.50 63.14 48.05 32.77 16.87 56.57 -27.61%
EPS 1.83 0.89 2.96 2.37 1.77 0.97 2.48 -18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2209 0.2207 0.2133 0.2159 0.2105 0.2055 0.2007 6.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.77 0.73 0.75 0.75 0.68 0.66 0.64 -
P/RPS 0.56 1.00 0.30 0.40 0.53 0.99 0.29 54.88%
P/EPS 10.71 20.74 6.43 8.06 9.75 17.19 6.56 38.52%
EY 9.34 4.82 15.56 12.41 10.26 5.82 15.23 -27.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.84 0.89 0.88 0.82 0.81 0.81 6.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 22/11/11 23/08/11 23/05/11 25/02/11 26/11/10 24/08/10 -
Price 0.84 0.79 0.73 0.86 0.66 0.68 0.69 -
P/RPS 0.61 1.08 0.29 0.45 0.51 1.02 0.31 56.83%
P/EPS 11.68 22.44 6.26 9.24 9.46 17.71 7.08 39.49%
EY 8.56 4.46 15.99 10.83 10.57 5.65 14.13 -28.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.91 0.87 1.01 0.80 0.84 0.87 7.50%

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