[CCK] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -10.12%
YoY- -57.16%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 52,779 56,127 53,392 45,542 49,599 44,277 42,262 15.92%
PBT 1,681 2,508 1,377 593 879 1,501 1,320 17.43%
Tax -670 -988 -96 -282 -533 -667 -462 28.03%
NP 1,011 1,520 1,281 311 346 834 858 11.52%
-
NP to SH 1,011 1,520 1,303 311 346 834 858 11.52%
-
Tax Rate 39.86% 39.39% 6.97% 47.55% 60.64% 44.44% 35.00% -
Total Cost 51,768 54,607 52,111 45,231 49,253 43,443 41,404 16.01%
-
Net Worth 82,763 81,693 81,311 78,490 78,097 77,939 77,368 4.58%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 306 - - - -
Div Payout % - - - 98.41% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 82,763 81,693 81,311 78,490 78,097 77,939 77,368 4.58%
NOSH 49,558 49,511 50,503 49,365 49,428 49,642 49,595 -0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.92% 2.71% 2.40% 0.68% 0.70% 1.88% 2.03% -
ROE 1.22% 1.86% 1.60% 0.40% 0.44% 1.07% 1.11% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 106.50 113.36 105.72 92.26 100.34 89.19 85.21 15.98%
EPS 2.04 3.07 2.58 0.63 0.70 1.68 1.73 11.58%
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 1.67 1.65 1.61 1.59 1.58 1.57 1.56 4.63%
Adjusted Per Share Value based on latest NOSH - 49,365
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.50 9.04 8.60 7.34 7.99 7.13 6.81 15.87%
EPS 0.16 0.24 0.21 0.05 0.06 0.13 0.14 9.28%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.1333 0.1316 0.131 0.1264 0.1258 0.1255 0.1246 4.58%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.65 0.64 0.63 0.61 0.57 0.60 0.60 -
P/RPS 0.61 0.56 0.60 0.66 0.57 0.67 0.70 -8.74%
P/EPS 31.86 20.85 24.42 96.83 81.43 35.71 34.68 -5.48%
EY 3.14 4.80 4.10 1.03 1.23 2.80 2.88 5.91%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.39 0.38 0.36 0.38 0.38 1.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 07/04/04 19/11/03 27/08/03 26/09/03 25/02/03 26/11/02 29/08/02 -
Price 0.65 0.61 0.68 0.59 0.61 0.64 0.65 -
P/RPS 0.61 0.54 0.64 0.64 0.61 0.72 0.76 -13.59%
P/EPS 31.86 19.87 26.36 93.65 87.14 38.10 37.57 -10.38%
EY 3.14 5.03 3.79 1.07 1.15 2.63 2.66 11.66%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.42 0.37 0.39 0.41 0.42 -4.80%

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