[CCK] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -24.99%
YoY- -0.16%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 101,135 114,832 93,690 94,831 98,719 104,739 77,871 18.98%
PBT 8,220 8,179 4,760 5,060 6,974 8,745 5,782 26.35%
Tax -2,309 -2,581 -1,005 -1,335 -2,014 -2,640 -1,673 23.88%
NP 5,911 5,598 3,755 3,725 4,960 6,105 4,109 27.34%
-
NP to SH 5,789 5,544 3,713 3,701 4,934 6,048 4,036 27.10%
-
Tax Rate 28.09% 31.56% 21.11% 26.38% 28.88% 30.19% 28.93% -
Total Cost 95,224 109,234 89,935 91,106 93,759 98,634 73,762 18.50%
-
Net Worth 137,232 137,025 132,720 133,865 130,625 127,575 124,548 6.66%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 137,232 137,025 132,720 133,865 130,625 127,575 124,548 6.66%
NOSH 157,738 157,500 158,000 157,489 157,380 157,500 157,656 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.84% 4.87% 4.01% 3.93% 5.02% 5.83% 5.28% -
ROE 4.22% 4.05% 2.80% 2.76% 3.78% 4.74% 3.24% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 64.12 72.91 59.30 60.21 62.73 66.50 49.39 18.94%
EPS 3.67 3.52 2.35 2.35 3.13 3.84 2.56 27.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.84 0.85 0.83 0.81 0.79 6.62%
Adjusted Per Share Value based on latest NOSH - 157,489
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.03 18.21 14.85 15.04 15.65 16.61 12.35 18.93%
EPS 0.92 0.88 0.59 0.59 0.78 0.96 0.64 27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.2173 0.2104 0.2122 0.2071 0.2023 0.1975 6.65%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.77 0.73 0.75 0.75 0.68 0.66 0.64 -
P/RPS 1.20 1.00 1.26 1.25 1.08 0.99 1.30 -5.18%
P/EPS 20.98 20.74 31.91 31.91 21.69 17.19 25.00 -11.00%
EY 4.77 4.82 3.13 3.13 4.61 5.82 4.00 12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.84 0.89 0.88 0.82 0.81 0.81 6.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 22/11/11 23/08/11 23/05/11 25/02/11 26/11/10 24/08/10 -
Price 0.84 0.79 0.73 0.86 0.66 0.68 0.69 -
P/RPS 1.31 1.08 1.23 1.43 1.05 1.02 1.40 -4.32%
P/EPS 22.89 22.44 31.06 36.60 21.05 17.71 26.95 -10.28%
EY 4.37 4.46 3.22 2.73 4.75 5.65 3.71 11.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.91 0.87 1.01 0.80 0.84 0.87 7.50%

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