[CCK] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 1.71%
YoY- 663.7%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 61,399 66,792 57,772 57,350 60,328 64,225 57,365 4.62%
PBT 3,505 3,731 2,880 3,129 3,158 3,229 1,735 59.60%
Tax -1,121 -1,041 153 -799 -855 -1,049 -513 68.15%
NP 2,384 2,690 3,033 2,330 2,303 2,180 1,222 55.94%
-
NP to SH 2,375 2,668 2,986 2,314 2,275 2,153 1,167 60.38%
-
Tax Rate 31.98% 27.90% -5.31% 25.54% 27.07% 32.49% 29.57% -
Total Cost 59,015 64,102 54,739 55,020 58,025 62,045 56,143 3.37%
-
Net Worth 99,082 96,067 94,556 91,564 90,601 87,512 84,917 10.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 99,082 96,067 94,556 91,564 90,601 87,512 84,917 10.80%
NOSH 49,790 49,776 49,766 49,763 49,781 49,722 49,659 0.17%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.88% 4.03% 5.25% 4.06% 3.82% 3.39% 2.13% -
ROE 2.40% 2.78% 3.16% 2.53% 2.51% 2.46% 1.37% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 123.32 134.18 116.09 115.25 121.19 129.17 115.52 4.43%
EPS 4.77 5.36 6.00 4.65 4.57 4.33 2.35 60.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.93 1.90 1.84 1.82 1.76 1.71 10.60%
Adjusted Per Share Value based on latest NOSH - 49,763
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.89 10.76 9.31 9.24 9.72 10.35 9.24 4.62%
EPS 0.38 0.43 0.48 0.37 0.37 0.35 0.19 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1596 0.1547 0.1523 0.1475 0.1459 0.141 0.1368 10.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.65 0.69 0.66 0.66 0.68 0.66 0.62 -
P/RPS 0.53 0.51 0.57 0.57 0.56 0.51 0.54 -1.23%
P/EPS 13.63 12.87 11.00 14.19 14.88 15.24 26.38 -35.53%
EY 7.34 7.77 9.09 7.05 6.72 6.56 3.79 55.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.35 0.36 0.37 0.38 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 28/08/06 29/05/06 27/02/06 28/11/05 26/08/05 -
Price 0.66 0.61 0.64 0.67 0.62 0.64 0.64 -
P/RPS 0.54 0.45 0.55 0.58 0.51 0.50 0.55 -1.21%
P/EPS 13.84 11.38 10.67 14.41 13.57 14.78 27.23 -36.23%
EY 7.23 8.79 9.38 6.94 7.37 6.77 3.67 56.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.34 0.36 0.34 0.36 0.37 -7.32%

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