[CCK] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -48.75%
YoY- 56.08%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 104,739 77,871 88,127 89,877 95,336 78,103 80,765 18.90%
PBT 8,745 5,782 5,081 6,089 7,406 4,260 4,954 46.01%
Tax -2,640 -1,673 -1,411 -3,504 -2,325 -1,079 -1,507 45.27%
NP 6,105 4,109 3,670 2,585 5,081 3,181 3,447 46.33%
-
NP to SH 6,048 4,036 3,707 2,580 5,034 3,127 3,471 44.75%
-
Tax Rate 30.19% 28.93% 27.77% 57.55% 31.39% 25.33% 30.42% -
Total Cost 98,634 73,762 84,457 87,292 90,255 74,922 77,318 17.60%
-
Net Worth 127,575 124,548 119,885 119,665 124,666 121,605 118,329 5.13%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 127,575 124,548 119,885 119,665 124,666 121,605 118,329 5.13%
NOSH 157,500 157,656 157,744 157,454 157,805 157,929 157,772 -0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.83% 5.28% 4.16% 2.88% 5.33% 4.07% 4.27% -
ROE 4.74% 3.24% 3.09% 2.16% 4.04% 2.57% 2.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 66.50 49.39 55.87 57.08 60.41 49.45 51.19 19.03%
EPS 3.84 2.56 2.35 1.65 3.19 1.98 2.20 44.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.76 0.76 0.79 0.77 0.75 5.25%
Adjusted Per Share Value based on latest NOSH - 157,454
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.87 12.54 14.20 14.48 15.36 12.58 13.01 18.89%
EPS 0.97 0.65 0.60 0.42 0.81 0.50 0.56 44.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2055 0.2006 0.1931 0.1928 0.2008 0.1959 0.1906 5.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.66 0.64 0.65 0.62 0.65 0.52 0.47 -
P/RPS 0.99 1.30 1.16 1.09 1.08 1.05 0.92 5.00%
P/EPS 17.19 25.00 27.66 37.84 20.38 26.26 21.36 -13.46%
EY 5.82 4.00 3.62 2.64 4.91 3.81 4.68 15.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.86 0.82 0.82 0.68 0.63 18.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 24/08/10 24/05/10 22/02/10 19/11/09 21/08/09 19/05/09 -
Price 0.68 0.69 0.62 0.65 0.64 0.65 0.50 -
P/RPS 1.02 1.40 1.11 1.14 1.06 1.31 0.98 2.70%
P/EPS 17.71 26.95 26.38 39.67 20.06 32.83 22.73 -15.31%
EY 5.65 3.71 3.79 2.52 4.98 3.05 4.40 18.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.82 0.86 0.81 0.84 0.67 16.25%

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