[CCK] QoQ TTM Result on 30-Sep-2012

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012
Profit Trend
QoQ- -5.47%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 408,770 410,799 414,926 406,735 410,898 408,367 404,488 0.70%
PBT 16,109 19,784 23,774 27,138 29,196 27,551 26,219 -27.74%
Tax -4,830 -5,532 -6,329 -7,295 -8,384 -7,613 -7,230 -23.59%
NP 11,279 14,252 17,445 19,843 20,812 19,938 18,989 -29.36%
-
NP to SH 11,053 13,967 17,130 19,421 20,544 19,684 18,747 -29.71%
-
Tax Rate 29.98% 27.96% 26.62% 26.88% 28.72% 27.63% 27.58% -
Total Cost 397,491 396,547 397,481 386,892 390,086 388,429 385,499 2.06%
-
Net Worth 141,092 141,289 142,106 144,231 145,074 140,402 137,232 1.86%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 141,092 141,289 142,106 144,231 145,074 140,402 137,232 1.86%
NOSH 155,046 155,263 156,160 156,773 157,689 157,755 157,738 -1.14%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.76% 3.47% 4.20% 4.88% 5.07% 4.88% 4.69% -
ROE 7.83% 9.89% 12.05% 13.47% 14.16% 14.02% 13.66% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 263.64 264.58 265.70 259.44 260.57 258.86 256.43 1.86%
EPS 7.13 9.00 10.97 12.39 13.03 12.48 11.88 -28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.92 0.92 0.89 0.87 3.04%
Adjusted Per Share Value based on latest NOSH - 156,773
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 65.84 66.17 66.83 65.52 66.19 65.78 65.15 0.70%
EPS 1.78 2.25 2.76 3.13 3.31 3.17 3.02 -29.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2273 0.2276 0.2289 0.2323 0.2337 0.2262 0.221 1.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.83 0.90 0.95 0.94 0.89 0.90 0.77 -
P/RPS 0.31 0.34 0.36 0.36 0.34 0.35 0.30 2.21%
P/EPS 11.64 10.00 8.66 7.59 6.83 7.21 6.48 47.82%
EY 8.59 10.00 11.55 13.18 14.64 13.86 15.43 -32.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 1.04 1.02 0.97 1.01 0.89 1.49%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 27/02/13 29/11/12 22/08/12 17/05/12 21/02/12 -
Price 0.80 0.90 0.91 0.95 0.89 0.89 0.84 -
P/RPS 0.30 0.34 0.34 0.37 0.34 0.34 0.33 -6.16%
P/EPS 11.22 10.00 8.30 7.67 6.83 7.13 7.07 36.09%
EY 8.91 10.00 12.05 13.04 14.64 14.02 14.15 -26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.99 1.00 1.03 0.97 1.00 0.97 -6.29%

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