[CCK] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -2.74%
YoY- 9.29%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 410,898 408,367 404,488 402,072 391,979 376,160 369,456 7.35%
PBT 29,196 27,551 26,219 24,973 25,539 26,561 26,582 6.45%
Tax -8,384 -7,613 -7,230 -6,935 -6,994 -7,662 -7,738 5.49%
NP 20,812 19,938 18,989 18,038 18,545 18,899 18,844 6.85%
-
NP to SH 20,544 19,684 18,747 17,892 18,396 18,719 18,725 6.38%
-
Tax Rate 28.72% 27.63% 27.58% 27.77% 27.39% 28.85% 29.11% -
Total Cost 390,086 388,429 385,499 384,034 373,434 357,261 350,612 7.37%
-
Net Worth 145,074 140,402 137,232 137,025 132,720 133,865 130,625 7.25%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 145,074 140,402 137,232 137,025 132,720 133,865 130,625 7.25%
NOSH 157,689 157,755 157,738 157,500 158,000 157,489 157,380 0.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.07% 4.88% 4.69% 4.49% 4.73% 5.02% 5.10% -
ROE 14.16% 14.02% 13.66% 13.06% 13.86% 13.98% 14.33% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 260.57 258.86 256.43 255.28 248.09 238.85 234.75 7.21%
EPS 13.03 12.48 11.88 11.36 11.64 11.89 11.90 6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.87 0.87 0.84 0.85 0.83 7.11%
Adjusted Per Share Value based on latest NOSH - 157,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 66.19 65.78 65.15 64.76 63.14 60.59 59.51 7.35%
EPS 3.31 3.17 3.02 2.88 2.96 3.02 3.02 6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2337 0.2262 0.221 0.2207 0.2138 0.2156 0.2104 7.25%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.89 0.90 0.77 0.73 0.75 0.75 0.68 -
P/RPS 0.34 0.35 0.30 0.29 0.30 0.31 0.29 11.19%
P/EPS 6.83 7.21 6.48 6.43 6.44 6.31 5.72 12.56%
EY 14.64 13.86 15.43 15.56 15.52 15.85 17.50 -11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.89 0.84 0.89 0.88 0.82 11.86%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 17/05/12 21/02/12 22/11/11 23/08/11 23/05/11 25/02/11 -
Price 0.89 0.89 0.84 0.79 0.73 0.86 0.66 -
P/RPS 0.34 0.34 0.33 0.31 0.29 0.36 0.28 13.83%
P/EPS 6.83 7.13 7.07 6.95 6.27 7.24 5.55 14.85%
EY 14.64 14.02 14.15 14.38 15.95 13.82 18.03 -12.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.00 0.97 0.91 0.87 1.01 0.80 13.72%

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