[CCK] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 4.5%
YoY- -56.27%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 204,660 192,810 181,680 182,099 165,510 159,104 161,943 16.87%
PBT 5,357 4,350 4,293 4,884 4,341 5,092 4,585 10.92%
Tax -1,899 -1,578 -1,944 -2,120 -1,697 -1,889 -1,812 3.17%
NP 3,458 2,772 2,349 2,764 2,644 3,203 2,773 15.83%
-
NP to SH 3,458 2,772 2,374 2,789 2,669 3,228 2,773 15.83%
-
Tax Rate 35.45% 36.28% 45.28% 43.41% 39.09% 37.10% 39.52% -
Total Cost 201,202 190,038 179,331 179,335 162,866 155,901 159,170 16.89%
-
Net Worth 81,693 81,311 78,490 78,097 77,939 77,368 76,551 4.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 716 716 716 - -
Div Payout % - - - 25.68% 26.83% 22.18% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 81,693 81,311 78,490 78,097 77,939 77,368 76,551 4.42%
NOSH 49,511 50,503 49,365 49,428 49,642 49,595 49,387 0.16%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.69% 1.44% 1.29% 1.52% 1.60% 2.01% 1.71% -
ROE 4.23% 3.41% 3.02% 3.57% 3.42% 4.17% 3.62% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 413.36 381.77 368.03 368.41 333.40 320.80 327.90 16.68%
EPS 6.98 5.49 4.81 5.64 5.38 6.51 5.61 15.66%
DPS 0.00 0.00 0.00 1.45 1.45 1.45 0.00 -
NAPS 1.65 1.61 1.59 1.58 1.57 1.56 1.55 4.25%
Adjusted Per Share Value based on latest NOSH - 49,428
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 32.45 30.57 28.81 28.87 26.24 25.23 25.68 16.86%
EPS 0.55 0.44 0.38 0.44 0.42 0.51 0.44 16.02%
DPS 0.00 0.00 0.00 0.11 0.11 0.11 0.00 -
NAPS 0.1295 0.1289 0.1244 0.1238 0.1236 0.1227 0.1214 4.39%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.64 0.63 0.61 0.57 0.60 0.60 0.69 -
P/RPS 0.15 0.17 0.17 0.15 0.18 0.19 0.21 -20.07%
P/EPS 9.16 11.48 12.68 10.10 11.16 9.22 12.29 -17.78%
EY 10.91 8.71 7.88 9.90 8.96 10.85 8.14 21.54%
DY 0.00 0.00 0.00 2.54 2.42 2.42 0.00 -
P/NAPS 0.39 0.39 0.38 0.36 0.38 0.38 0.45 -9.09%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 27/08/03 26/09/03 25/02/03 26/11/02 29/08/02 22/05/02 -
Price 0.61 0.68 0.59 0.61 0.64 0.65 0.65 -
P/RPS 0.15 0.18 0.16 0.17 0.19 0.20 0.20 -17.43%
P/EPS 8.73 12.39 12.27 10.81 11.90 9.99 11.58 -17.15%
EY 11.45 8.07 8.15 9.25 8.40 10.01 8.64 20.62%
DY 0.00 0.00 0.00 2.38 2.27 2.23 0.00 -
P/NAPS 0.37 0.42 0.37 0.39 0.41 0.42 0.42 -8.09%

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