[CCK] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -57.83%
YoY- -68.2%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 127,175 119,772 94,192 94,583 109,326 110,669 96,221 20.37%
PBT 6,061 6,410 2,730 2,402 4,856 6,121 6,405 -3.60%
Tax -1,336 -1,846 -1,074 -921 -1,343 -1,492 -1,776 -17.24%
NP 4,725 4,564 1,656 1,481 3,513 4,629 4,629 1.37%
-
NP to SH 4,719 4,553 1,659 1,475 3,498 4,421 4,573 2.11%
-
Tax Rate 22.04% 28.80% 39.34% 38.34% 27.66% 24.38% 27.73% -
Total Cost 122,450 115,208 92,536 93,102 105,813 106,040 91,592 21.29%
-
Net Worth 146,985 145,572 141,092 141,289 142,106 144,231 145,074 0.87%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 146,985 145,572 141,092 141,289 142,106 144,231 145,074 0.87%
NOSH 154,721 154,863 155,046 155,263 156,160 156,773 157,689 -1.25%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.72% 3.81% 1.76% 1.57% 3.21% 4.18% 4.81% -
ROE 3.21% 3.13% 1.18% 1.04% 2.46% 3.07% 3.15% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 82.20 77.34 60.75 60.92 70.01 70.59 61.02 21.90%
EPS 3.05 2.94 1.07 0.95 2.24 2.82 2.90 3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.91 0.91 0.91 0.92 0.92 2.15%
Adjusted Per Share Value based on latest NOSH - 155,263
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.16 18.99 14.93 15.00 17.33 17.55 15.26 20.33%
EPS 0.75 0.72 0.26 0.23 0.55 0.70 0.73 1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.233 0.2308 0.2237 0.224 0.2253 0.2287 0.23 0.86%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.855 0.84 0.83 0.90 0.95 0.94 0.89 -
P/RPS 1.04 1.09 1.37 1.48 1.36 1.33 1.46 -20.19%
P/EPS 28.03 28.57 77.57 94.74 42.41 33.33 30.69 -5.84%
EY 3.57 3.50 1.29 1.06 2.36 3.00 3.26 6.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.89 0.91 0.99 1.04 1.02 0.97 -4.85%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 30/08/13 28/05/13 27/02/13 29/11/12 22/08/12 -
Price 0.83 0.815 0.80 0.90 0.91 0.95 0.89 -
P/RPS 1.01 1.05 1.32 1.48 1.30 1.35 1.46 -21.72%
P/EPS 27.21 27.72 74.77 94.74 40.63 33.69 30.69 -7.68%
EY 3.67 3.61 1.34 1.06 2.46 2.97 3.26 8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.88 0.99 1.00 1.03 0.97 -6.97%

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