[CCK] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -1.73%
YoY- 19.79%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 408,367 404,488 402,072 391,979 376,160 369,456 360,614 8.63%
PBT 27,551 26,219 24,973 25,539 26,561 26,582 25,697 4.74%
Tax -7,613 -7,230 -6,935 -6,994 -7,662 -7,738 -9,228 -12.02%
NP 19,938 18,989 18,038 18,545 18,899 18,844 16,469 13.57%
-
NP to SH 19,684 18,747 17,892 18,396 18,719 18,725 16,371 13.06%
-
Tax Rate 27.63% 27.58% 27.77% 27.39% 28.85% 29.11% 35.91% -
Total Cost 388,429 385,499 384,034 373,434 357,261 350,612 344,145 8.39%
-
Net Worth 140,402 137,232 137,025 132,720 133,865 130,625 127,575 6.58%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 140,402 137,232 137,025 132,720 133,865 130,625 127,575 6.58%
NOSH 157,755 157,738 157,500 158,000 157,489 157,380 157,500 0.10%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.88% 4.69% 4.49% 4.73% 5.02% 5.10% 4.57% -
ROE 14.02% 13.66% 13.06% 13.86% 13.98% 14.33% 12.83% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 258.86 256.43 255.28 248.09 238.85 234.75 228.96 8.51%
EPS 12.48 11.88 11.36 11.64 11.89 11.90 10.39 12.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.87 0.84 0.85 0.83 0.81 6.47%
Adjusted Per Share Value based on latest NOSH - 158,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 64.75 64.13 63.75 62.15 59.64 58.58 57.18 8.63%
EPS 3.12 2.97 2.84 2.92 2.97 2.97 2.60 12.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2226 0.2176 0.2173 0.2104 0.2122 0.2071 0.2023 6.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.90 0.77 0.73 0.75 0.75 0.68 0.66 -
P/RPS 0.35 0.30 0.29 0.30 0.31 0.29 0.29 13.34%
P/EPS 7.21 6.48 6.43 6.44 6.31 5.72 6.35 8.82%
EY 13.86 15.43 15.56 15.52 15.85 17.50 15.75 -8.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.89 0.84 0.89 0.88 0.82 0.81 15.83%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 21/02/12 22/11/11 23/08/11 23/05/11 25/02/11 26/11/10 -
Price 0.89 0.84 0.79 0.73 0.86 0.66 0.68 -
P/RPS 0.34 0.33 0.31 0.29 0.36 0.28 0.30 8.69%
P/EPS 7.13 7.07 6.95 6.27 7.24 5.55 6.54 5.92%
EY 14.02 14.15 14.38 15.95 13.82 18.03 15.29 -5.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 0.91 0.87 1.01 0.80 0.84 12.31%

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