[CCK] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 109.98%
YoY- 23.22%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 89,877 95,336 78,103 80,765 77,314 92,503 70,997 16.97%
PBT 6,089 7,406 4,260 4,954 2,465 5,417 3,957 33.18%
Tax -3,504 -2,325 -1,079 -1,507 -779 -1,740 -1,116 113.97%
NP 2,585 5,081 3,181 3,447 1,686 3,677 2,841 -6.08%
-
NP to SH 2,580 5,034 3,127 3,471 1,653 3,636 2,789 -5.04%
-
Tax Rate 57.55% 31.39% 25.33% 30.42% 31.60% 32.12% 28.20% -
Total Cost 87,292 90,255 74,922 77,318 75,628 88,826 68,156 17.88%
-
Net Worth 119,665 124,666 121,605 118,329 116,497 114,903 40,814 104.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 119,665 124,666 121,605 118,329 116,497 114,903 40,814 104.45%
NOSH 157,454 157,805 157,929 157,772 157,428 157,402 56,686 97.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.88% 5.33% 4.07% 4.27% 2.18% 3.98% 4.00% -
ROE 2.16% 4.04% 2.57% 2.93% 1.42% 3.16% 6.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.08 60.41 49.45 51.19 49.11 58.77 125.24 -40.69%
EPS 1.65 3.19 1.98 2.20 1.05 2.31 4.92 -51.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.77 0.75 0.74 0.73 0.72 3.66%
Adjusted Per Share Value based on latest NOSH - 157,772
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.25 15.12 12.38 12.81 12.26 14.67 11.26 16.94%
EPS 0.41 0.80 0.50 0.55 0.26 0.58 0.44 -4.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1897 0.1977 0.1928 0.1876 0.1847 0.1822 0.0647 104.45%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.62 0.65 0.52 0.47 0.55 0.47 0.61 -
P/RPS 1.09 1.08 1.05 0.92 1.12 0.80 0.49 70.15%
P/EPS 37.84 20.38 26.26 21.36 52.38 20.35 12.40 109.96%
EY 2.64 4.91 3.81 4.68 1.91 4.91 8.07 -52.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.68 0.63 0.74 0.64 0.85 -2.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 19/11/09 21/08/09 19/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.65 0.64 0.65 0.50 0.56 0.47 0.41 -
P/RPS 1.14 1.06 1.31 0.98 1.14 0.80 0.33 128.00%
P/EPS 39.67 20.06 32.83 22.73 53.33 20.35 8.33 182.25%
EY 2.52 4.98 3.05 4.40 1.88 4.91 12.00 -64.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.84 0.67 0.76 0.64 0.57 31.44%

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