[CCK] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 16.65%
YoY- 82.25%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 55,902 51,630 52,779 56,127 53,392 45,542 49,599 8.30%
PBT 739 492 1,681 2,508 1,377 593 879 -10.93%
Tax -493 -360 -670 -988 -96 -282 -533 -5.07%
NP 246 132 1,011 1,520 1,281 311 346 -20.35%
-
NP to SH 246 132 1,011 1,520 1,303 311 346 -20.35%
-
Tax Rate 66.71% 73.17% 39.86% 39.39% 6.97% 47.55% 60.64% -
Total Cost 55,656 51,498 51,768 54,607 52,111 45,231 49,253 8.49%
-
Net Worth 81,179 80,666 82,763 81,693 81,311 78,490 78,097 2.61%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - 306 - -
Div Payout % - - - - - 98.41% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 81,179 80,666 82,763 81,693 81,311 78,490 78,097 2.61%
NOSH 49,200 48,888 49,558 49,511 50,503 49,365 49,428 -0.30%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.44% 0.26% 1.92% 2.71% 2.40% 0.68% 0.70% -
ROE 0.30% 0.16% 1.22% 1.86% 1.60% 0.40% 0.44% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 113.62 105.61 106.50 113.36 105.72 92.26 100.34 8.64%
EPS 0.50 0.27 2.04 3.07 2.58 0.63 0.70 -20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.62 0.00 -
NAPS 1.65 1.65 1.67 1.65 1.61 1.59 1.58 2.93%
Adjusted Per Share Value based on latest NOSH - 49,511
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.86 8.19 8.37 8.90 8.47 7.22 7.86 8.31%
EPS 0.04 0.02 0.16 0.24 0.21 0.05 0.05 -13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.1287 0.1279 0.1312 0.1295 0.1289 0.1244 0.1238 2.62%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.60 0.65 0.65 0.64 0.63 0.61 0.57 -
P/RPS 0.53 0.62 0.61 0.56 0.60 0.66 0.57 -4.73%
P/EPS 120.00 240.74 31.86 20.85 24.42 96.83 81.43 29.52%
EY 0.83 0.42 3.14 4.80 4.10 1.03 1.23 -23.08%
DY 0.00 0.00 0.00 0.00 0.00 1.02 0.00 -
P/NAPS 0.36 0.39 0.39 0.39 0.39 0.38 0.36 0.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 07/04/04 19/11/03 27/08/03 26/09/03 25/02/03 -
Price 0.52 0.55 0.65 0.61 0.68 0.59 0.61 -
P/RPS 0.46 0.52 0.61 0.54 0.64 0.64 0.61 -17.16%
P/EPS 104.00 203.70 31.86 19.87 26.36 93.65 87.14 12.52%
EY 0.96 0.49 3.14 5.03 3.79 1.07 1.15 -11.35%
DY 0.00 0.00 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 0.32 0.33 0.39 0.37 0.42 0.37 0.39 -12.36%

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