[CCK] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 0.98%
YoY- 75.36%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 254,323 248,147 243,293 243,313 242,242 239,675 239,268 4.14%
PBT 14,436 14,565 13,030 13,245 12,898 12,396 11,251 18.06%
Tax -4,082 -4,138 -2,972 -2,808 -2,542 -2,550 -3,216 17.21%
NP 10,354 10,427 10,058 10,437 10,356 9,846 8,035 18.39%
-
NP to SH 10,238 10,324 9,959 10,343 10,243 9,728 7,909 18.75%
-
Tax Rate 28.28% 28.41% 22.81% 21.20% 19.71% 20.57% 28.58% -
Total Cost 243,969 237,720 233,235 232,876 231,886 229,829 231,233 3.63%
-
Net Worth 103,686 100,081 98,987 99,082 96,067 94,556 91,564 8.63%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 103,686 100,081 98,987 99,082 96,067 94,556 91,564 8.63%
NOSH 50,826 49,791 49,742 49,790 49,776 49,766 49,763 1.41%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.07% 4.20% 4.13% 4.29% 4.28% 4.11% 3.36% -
ROE 9.87% 10.32% 10.06% 10.44% 10.66% 10.29% 8.64% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 500.37 498.37 489.11 488.67 486.66 481.60 480.81 2.69%
EPS 20.14 20.73 20.02 20.77 20.58 19.55 15.89 17.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 2.01 1.99 1.99 1.93 1.90 1.84 7.11%
Adjusted Per Share Value based on latest NOSH - 49,790
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.32 39.34 38.57 38.58 38.41 38.00 37.94 4.13%
EPS 1.62 1.64 1.58 1.64 1.62 1.54 1.25 18.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1644 0.1587 0.1569 0.1571 0.1523 0.1499 0.1452 8.62%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.88 0.90 0.70 0.65 0.69 0.66 0.66 -
P/RPS 0.18 0.18 0.14 0.13 0.14 0.14 0.14 18.22%
P/EPS 4.37 4.34 3.50 3.13 3.35 3.38 4.15 3.50%
EY 22.89 23.04 28.60 31.96 29.82 29.62 24.08 -3.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.35 0.33 0.36 0.35 0.36 12.56%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 03/12/07 14/08/07 25/05/07 28/02/07 29/11/06 28/08/06 29/05/06 -
Price 0.98 0.89 0.79 0.66 0.61 0.64 0.67 -
P/RPS 0.20 0.18 0.16 0.14 0.13 0.13 0.14 26.81%
P/EPS 4.87 4.29 3.95 3.18 2.96 3.27 4.22 10.01%
EY 20.55 23.30 25.34 31.47 33.73 30.54 23.72 -9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.40 0.33 0.32 0.34 0.36 21.12%

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