[CCK] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -18.42%
YoY- 91.24%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 114,832 93,690 94,831 98,719 104,739 77,871 88,127 19.27%
PBT 8,179 4,760 5,060 6,974 8,745 5,782 5,081 37.31%
Tax -2,581 -1,005 -1,335 -2,014 -2,640 -1,673 -1,411 49.51%
NP 5,598 3,755 3,725 4,960 6,105 4,109 3,670 32.47%
-
NP to SH 5,544 3,713 3,701 4,934 6,048 4,036 3,707 30.74%
-
Tax Rate 31.56% 21.11% 26.38% 28.88% 30.19% 28.93% 27.77% -
Total Cost 109,234 89,935 91,106 93,759 98,634 73,762 84,457 18.68%
-
Net Worth 137,025 132,720 133,865 130,625 127,575 124,548 119,885 9.30%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 137,025 132,720 133,865 130,625 127,575 124,548 119,885 9.30%
NOSH 157,500 158,000 157,489 157,380 157,500 157,656 157,744 -0.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.87% 4.01% 3.93% 5.02% 5.83% 5.28% 4.16% -
ROE 4.05% 2.80% 2.76% 3.78% 4.74% 3.24% 3.09% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 72.91 59.30 60.21 62.73 66.50 49.39 55.87 19.39%
EPS 3.52 2.35 2.35 3.13 3.84 2.56 2.35 30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.85 0.83 0.81 0.79 0.76 9.42%
Adjusted Per Share Value based on latest NOSH - 157,380
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.50 15.09 15.28 15.90 16.87 12.54 14.20 19.26%
EPS 0.89 0.60 0.60 0.79 0.97 0.65 0.60 30.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2207 0.2138 0.2156 0.2104 0.2055 0.2006 0.1931 9.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.73 0.75 0.75 0.68 0.66 0.64 0.65 -
P/RPS 1.00 1.26 1.25 1.08 0.99 1.30 1.16 -9.41%
P/EPS 20.74 31.91 31.91 21.69 17.19 25.00 27.66 -17.45%
EY 4.82 3.13 3.13 4.61 5.82 4.00 3.62 21.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 0.88 0.82 0.81 0.81 0.86 -1.55%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 23/05/11 25/02/11 26/11/10 24/08/10 24/05/10 -
Price 0.79 0.73 0.86 0.66 0.68 0.69 0.62 -
P/RPS 1.08 1.23 1.43 1.05 1.02 1.40 1.11 -1.80%
P/EPS 22.44 31.06 36.60 21.05 17.71 26.95 26.38 -10.21%
EY 4.46 3.22 2.73 4.75 5.65 3.71 3.79 11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.87 1.01 0.80 0.84 0.87 0.82 7.18%

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