[CCK] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -10.11%
YoY- -2.27%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 92,503 70,997 74,034 72,212 72,968 62,626 57,330 37.44%
PBT 5,417 3,957 4,080 3,243 3,602 4,415 2,914 51.01%
Tax -1,740 -1,116 -1,239 -887 -985 -1,013 -963 48.18%
NP 3,677 2,841 2,841 2,356 2,617 3,402 1,951 52.40%
-
NP to SH 3,636 2,789 2,817 2,321 2,582 3,351 1,930 52.36%
-
Tax Rate 32.12% 28.20% 30.37% 27.35% 27.35% 22.94% 33.05% -
Total Cost 88,826 68,156 71,193 69,856 70,351 59,224 55,379 36.90%
-
Net Worth 114,903 40,814 108,994 106,765 103,686 100,081 98,987 10.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 114,903 40,814 108,994 106,765 103,686 100,081 98,987 10.42%
NOSH 157,402 56,686 52,654 51,577 50,826 49,791 49,742 115.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.98% 4.00% 3.84% 3.26% 3.59% 5.43% 3.40% -
ROE 3.16% 6.83% 2.58% 2.17% 2.49% 3.35% 1.95% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 58.77 125.24 140.60 140.01 143.56 125.78 115.25 -36.09%
EPS 2.31 4.92 5.35 4.50 5.08 6.73 3.88 -29.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 2.07 2.07 2.04 2.01 1.99 -48.66%
Adjusted Per Share Value based on latest NOSH - 51,577
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.67 11.26 11.74 11.45 11.57 9.93 9.09 37.46%
EPS 0.58 0.44 0.45 0.37 0.41 0.53 0.31 51.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1822 0.0647 0.1728 0.1693 0.1644 0.1587 0.1569 10.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.61 0.98 0.94 0.88 0.90 0.70 -
P/RPS 0.80 0.49 0.70 0.67 0.61 0.72 0.61 19.75%
P/EPS 20.35 12.40 18.32 20.89 17.32 13.37 18.04 8.34%
EY 4.91 8.07 5.46 4.79 5.77 7.48 5.54 -7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.47 0.45 0.43 0.45 0.35 49.37%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 26/05/08 26/02/08 03/12/07 14/08/07 25/05/07 -
Price 0.47 0.41 0.94 1.03 0.98 0.89 0.79 -
P/RPS 0.80 0.33 0.67 0.74 0.68 0.71 0.69 10.33%
P/EPS 20.35 8.33 17.57 22.89 19.29 13.22 20.36 -0.03%
EY 4.91 12.00 5.69 4.37 5.18 7.56 4.91 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.45 0.50 0.48 0.44 0.40 36.68%

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