[CCK] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 4.37%
YoY- 11.68%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 410,799 414,926 406,735 410,898 408,367 404,488 402,072 1.44%
PBT 19,784 23,774 27,138 29,196 27,551 26,219 24,973 -14.37%
Tax -5,532 -6,329 -7,295 -8,384 -7,613 -7,230 -6,935 -13.97%
NP 14,252 17,445 19,843 20,812 19,938 18,989 18,038 -14.52%
-
NP to SH 13,967 17,130 19,421 20,544 19,684 18,747 17,892 -15.20%
-
Tax Rate 27.96% 26.62% 26.88% 28.72% 27.63% 27.58% 27.77% -
Total Cost 396,547 397,481 386,892 390,086 388,429 385,499 384,034 2.15%
-
Net Worth 141,289 142,106 144,231 145,074 140,402 137,232 137,025 2.06%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 141,289 142,106 144,231 145,074 140,402 137,232 137,025 2.06%
NOSH 155,263 156,160 156,773 157,689 157,755 157,738 157,500 -0.94%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.47% 4.20% 4.88% 5.07% 4.88% 4.69% 4.49% -
ROE 9.89% 12.05% 13.47% 14.16% 14.02% 13.66% 13.06% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 264.58 265.70 259.44 260.57 258.86 256.43 255.28 2.41%
EPS 9.00 10.97 12.39 13.03 12.48 11.88 11.36 -14.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.92 0.92 0.89 0.87 0.87 3.03%
Adjusted Per Share Value based on latest NOSH - 157,689
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 65.13 65.79 64.49 65.15 64.75 64.13 63.75 1.43%
EPS 2.21 2.72 3.08 3.26 3.12 2.97 2.84 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.224 0.2253 0.2287 0.23 0.2226 0.2176 0.2173 2.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.90 0.95 0.94 0.89 0.90 0.77 0.73 -
P/RPS 0.34 0.36 0.36 0.34 0.35 0.30 0.29 11.17%
P/EPS 10.00 8.66 7.59 6.83 7.21 6.48 6.43 34.19%
EY 10.00 11.55 13.18 14.64 13.86 15.43 15.56 -25.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 1.02 0.97 1.01 0.89 0.84 11.56%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 29/11/12 22/08/12 17/05/12 21/02/12 22/11/11 -
Price 0.90 0.91 0.95 0.89 0.89 0.84 0.79 -
P/RPS 0.34 0.34 0.37 0.34 0.34 0.33 0.31 6.34%
P/EPS 10.00 8.30 7.67 6.83 7.13 7.07 6.95 27.42%
EY 10.00 12.05 13.04 14.64 14.02 14.15 14.38 -21.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.00 1.03 0.97 1.00 0.97 0.91 5.77%

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