[CCK] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 49.31%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 96,221 98,710 101,135 114,832 93,690 94,831 98,719 -1.69%
PBT 6,405 6,392 8,220 8,179 4,760 5,060 6,974 -5.52%
Tax -1,776 -1,718 -2,309 -2,581 -1,005 -1,335 -2,014 -8.04%
NP 4,629 4,674 5,911 5,598 3,755 3,725 4,960 -4.50%
-
NP to SH 4,573 4,638 5,789 5,544 3,713 3,701 4,934 -4.94%
-
Tax Rate 27.73% 26.88% 28.09% 31.56% 21.11% 26.38% 28.88% -
Total Cost 91,592 94,036 95,224 109,234 89,935 91,106 93,759 -1.54%
-
Net Worth 145,074 140,402 137,232 137,025 132,720 133,865 130,625 7.25%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 145,074 140,402 137,232 137,025 132,720 133,865 130,625 7.25%
NOSH 157,689 157,755 157,738 157,500 158,000 157,489 157,380 0.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.81% 4.74% 5.84% 4.87% 4.01% 3.93% 5.02% -
ROE 3.15% 3.30% 4.22% 4.05% 2.80% 2.76% 3.78% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 61.02 62.57 64.12 72.91 59.30 60.21 62.73 -1.82%
EPS 2.90 2.94 3.67 3.52 2.35 2.35 3.13 -4.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.87 0.87 0.84 0.85 0.83 7.11%
Adjusted Per Share Value based on latest NOSH - 157,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.26 15.65 16.03 18.21 14.85 15.04 15.65 -1.66%
EPS 0.73 0.74 0.92 0.88 0.59 0.59 0.78 -4.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.2226 0.2176 0.2173 0.2104 0.2122 0.2071 7.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.89 0.90 0.77 0.73 0.75 0.75 0.68 -
P/RPS 1.46 1.44 1.20 1.00 1.26 1.25 1.08 22.28%
P/EPS 30.69 30.61 20.98 20.74 31.91 31.91 21.69 26.06%
EY 3.26 3.27 4.77 4.82 3.13 3.13 4.61 -20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.89 0.84 0.89 0.88 0.82 11.86%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 17/05/12 21/02/12 22/11/11 23/08/11 23/05/11 25/02/11 -
Price 0.89 0.89 0.84 0.79 0.73 0.86 0.66 -
P/RPS 1.46 1.42 1.31 1.08 1.23 1.43 1.05 24.60%
P/EPS 30.69 30.27 22.89 22.44 31.06 36.60 21.05 28.60%
EY 3.26 3.30 4.37 4.46 3.22 2.73 4.75 -22.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.00 0.97 0.91 0.87 1.01 0.80 13.72%

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