[CCK] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 84.49%
YoY- 65.74%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 57,772 57,350 60,328 64,225 57,365 57,256 55,426 2.81%
PBT 2,880 3,129 3,158 3,229 1,735 704 1,413 60.96%
Tax 153 -799 -855 -1,049 -513 -401 -499 -
NP 3,033 2,330 2,303 2,180 1,222 303 914 122.96%
-
NP to SH 2,986 2,314 2,275 2,153 1,167 303 914 120.65%
-
Tax Rate -5.31% 25.54% 27.07% 32.49% 29.57% 56.96% 35.31% -
Total Cost 54,739 55,020 58,025 62,045 56,143 56,953 54,512 0.27%
-
Net Worth 94,556 91,564 90,601 87,512 84,917 83,945 84,942 7.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 94,556 91,564 90,601 87,512 84,917 83,945 84,942 7.43%
NOSH 49,766 49,763 49,781 49,722 49,659 49,672 49,673 0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.25% 4.06% 3.82% 3.39% 2.13% 0.53% 1.65% -
ROE 3.16% 2.53% 2.51% 2.46% 1.37% 0.36% 1.08% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 116.09 115.25 121.19 129.17 115.52 115.27 111.58 2.68%
EPS 6.00 4.65 4.57 4.33 2.35 0.61 1.84 120.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.84 1.82 1.76 1.71 1.69 1.71 7.29%
Adjusted Per Share Value based on latest NOSH - 49,722
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.16 9.09 9.56 10.18 9.10 9.08 8.79 2.79%
EPS 0.47 0.37 0.36 0.34 0.19 0.05 0.14 124.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1499 0.1452 0.1436 0.1387 0.1346 0.1331 0.1347 7.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.66 0.66 0.68 0.66 0.62 0.58 0.56 -
P/RPS 0.57 0.57 0.56 0.51 0.54 0.50 0.50 9.15%
P/EPS 11.00 14.19 14.88 15.24 26.38 95.08 30.43 -49.34%
EY 9.09 7.05 6.72 6.56 3.79 1.05 3.29 97.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.37 0.38 0.36 0.34 0.33 4.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 27/02/06 28/11/05 26/08/05 15/06/05 27/05/05 -
Price 0.64 0.67 0.62 0.64 0.64 0.62 0.62 -
P/RPS 0.55 0.58 0.51 0.50 0.55 0.54 0.56 -1.19%
P/EPS 10.67 14.41 13.57 14.78 27.23 101.64 33.70 -53.64%
EY 9.38 6.94 7.37 6.77 3.67 0.98 2.97 115.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.34 0.36 0.37 0.37 0.36 -3.74%

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