[CCK] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 6.29%
YoY- 29.19%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 376,160 369,456 360,614 351,211 351,443 344,081 331,518 8.79%
PBT 26,561 26,582 25,697 24,358 22,836 22,709 19,085 24.67%
Tax -7,662 -7,738 -9,228 -8,913 -8,319 -8,415 -5,690 21.96%
NP 18,899 18,844 16,469 15,445 14,517 14,294 13,395 25.82%
-
NP to SH 18,719 18,725 16,371 15,357 14,448 14,212 13,285 25.71%
-
Tax Rate 28.85% 29.11% 35.91% 36.59% 36.43% 37.06% 29.81% -
Total Cost 357,261 350,612 344,145 335,766 336,926 329,787 318,123 8.04%
-
Net Worth 133,865 130,625 127,575 124,548 119,885 119,665 124,666 4.86%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 133,865 130,625 127,575 124,548 119,885 119,665 124,666 4.86%
NOSH 157,489 157,380 157,500 157,656 157,744 157,454 157,805 -0.13%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.02% 5.10% 4.57% 4.40% 4.13% 4.15% 4.04% -
ROE 13.98% 14.33% 12.83% 12.33% 12.05% 11.88% 10.66% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 238.85 234.75 228.96 222.77 222.79 218.53 210.08 8.94%
EPS 11.89 11.90 10.39 9.74 9.16 9.03 8.42 25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.81 0.79 0.76 0.76 0.79 5.00%
Adjusted Per Share Value based on latest NOSH - 157,656
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 60.59 59.51 58.09 56.57 56.61 55.42 53.40 8.79%
EPS 3.02 3.02 2.64 2.47 2.33 2.29 2.14 25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2156 0.2104 0.2055 0.2006 0.1931 0.1928 0.2008 4.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.75 0.68 0.66 0.64 0.65 0.62 0.65 -
P/RPS 0.31 0.29 0.29 0.29 0.29 0.28 0.31 0.00%
P/EPS 6.31 5.72 6.35 6.57 7.10 6.87 7.72 -12.59%
EY 15.85 17.50 15.75 15.22 14.09 14.56 12.95 14.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.81 0.81 0.86 0.82 0.82 4.82%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 26/11/10 24/08/10 24/05/10 22/02/10 19/11/09 -
Price 0.86 0.66 0.68 0.69 0.62 0.65 0.64 -
P/RPS 0.36 0.28 0.30 0.31 0.28 0.30 0.30 12.93%
P/EPS 7.24 5.55 6.54 7.08 6.77 7.20 7.60 -3.18%
EY 13.82 18.03 15.29 14.12 14.77 13.89 13.15 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.80 0.84 0.87 0.82 0.86 0.81 15.86%

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