[CCK] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -26.24%
YoY- 4.94%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 224,713 219,087 216,440 216,438 213,928 207,840 204,660 6.42%
PBT 4,805 4,593 4,861 5,420 6,058 6,159 5,357 -6.98%
Tax -2,043 -2,002 -2,173 -2,511 -2,114 -2,036 -1,899 4.98%
NP 2,762 2,591 2,688 2,909 3,944 4,123 3,458 -13.90%
-
NP to SH 2,762 2,591 2,688 2,909 3,944 4,123 3,458 -13.90%
-
Tax Rate 42.52% 43.59% 44.70% 46.33% 34.90% 33.06% 35.45% -
Total Cost 221,951 216,496 213,752 213,529 209,984 203,717 201,202 6.75%
-
Net Worth 83,945 84,942 84,111 81,179 80,666 82,763 81,693 1.82%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 83,945 84,942 84,111 81,179 80,666 82,763 81,693 1.82%
NOSH 49,672 49,673 49,770 49,200 48,888 49,558 49,511 0.21%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.23% 1.18% 1.24% 1.34% 1.84% 1.98% 1.69% -
ROE 3.29% 3.05% 3.20% 3.58% 4.89% 4.98% 4.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 452.39 441.05 434.88 439.91 437.58 419.38 413.36 6.19%
EPS 5.56 5.22 5.40 5.91 8.07 8.32 6.98 -14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.71 1.69 1.65 1.65 1.67 1.65 1.60%
Adjusted Per Share Value based on latest NOSH - 49,200
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 35.63 34.74 34.32 34.32 33.92 32.95 32.45 6.42%
EPS 0.44 0.41 0.43 0.46 0.63 0.65 0.55 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.1347 0.1334 0.1287 0.1279 0.1312 0.1295 1.84%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.58 0.56 0.59 0.60 0.65 0.65 0.64 -
P/RPS 0.13 0.13 0.14 0.14 0.15 0.15 0.15 -9.09%
P/EPS 10.43 10.74 10.92 10.15 8.06 7.81 9.16 9.03%
EY 9.59 9.31 9.15 9.85 12.41 12.80 10.91 -8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.35 0.36 0.39 0.39 0.39 -8.73%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 15/06/05 27/05/05 26/11/04 25/08/04 26/05/04 07/04/04 19/11/03 -
Price 0.62 0.62 0.67 0.52 0.55 0.65 0.61 -
P/RPS 0.14 0.14 0.15 0.12 0.13 0.15 0.15 -4.49%
P/EPS 11.15 11.89 12.41 8.79 6.82 7.81 8.73 17.69%
EY 8.97 8.41 8.06 11.37 14.67 12.80 11.45 -15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.40 0.32 0.33 0.39 0.37 0.00%

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