[CCK] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -0.53%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 309,746 290,211 281,840 265,136 254,323 248,147 243,293 17.41%
PBT 16,697 14,882 15,340 14,174 14,436 14,565 13,030 17.92%
Tax -4,982 -4,227 -4,124 -3,848 -4,082 -4,138 -2,972 40.98%
NP 11,715 10,655 11,216 10,326 10,354 10,427 10,058 10.67%
-
NP to SH 11,563 10,509 11,071 10,184 10,238 10,324 9,959 10.43%
-
Tax Rate 29.84% 28.40% 26.88% 27.15% 28.28% 28.41% 22.81% -
Total Cost 298,031 279,556 270,624 254,810 243,969 237,720 233,235 17.70%
-
Net Worth 114,903 40,814 108,994 106,765 103,686 100,081 98,987 10.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 114,903 40,814 108,994 106,765 103,686 100,081 98,987 10.42%
NOSH 157,402 56,686 52,654 51,577 50,826 49,791 49,742 115.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.78% 3.67% 3.98% 3.89% 4.07% 4.20% 4.13% -
ROE 10.06% 25.75% 10.16% 9.54% 9.87% 10.32% 10.06% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 196.79 511.95 535.27 514.05 500.37 498.37 489.11 -45.40%
EPS 7.35 18.54 21.03 19.74 20.14 20.73 20.02 -48.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 2.07 2.07 2.04 2.01 1.99 -48.66%
Adjusted Per Share Value based on latest NOSH - 51,577
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.89 46.75 45.40 42.71 40.97 39.97 39.19 17.40%
EPS 1.86 1.69 1.78 1.64 1.65 1.66 1.60 10.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.0657 0.1756 0.172 0.167 0.1612 0.1594 10.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.61 0.98 0.94 0.88 0.90 0.70 -
P/RPS 0.24 0.12 0.18 0.18 0.18 0.18 0.14 43.09%
P/EPS 6.40 3.29 4.66 4.76 4.37 4.34 3.50 49.37%
EY 15.63 30.39 21.45 21.01 22.89 23.04 28.60 -33.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.47 0.45 0.43 0.45 0.35 49.37%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 26/05/08 26/02/08 03/12/07 14/08/07 25/05/07 -
Price 0.47 0.41 0.94 1.03 0.98 0.89 0.79 -
P/RPS 0.24 0.08 0.18 0.20 0.20 0.18 0.16 30.94%
P/EPS 6.40 2.21 4.47 5.22 4.87 4.29 3.95 37.82%
EY 15.63 45.22 22.37 19.17 20.55 23.30 25.34 -27.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.45 0.50 0.48 0.44 0.40 36.68%

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