[CCK] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 14.38%
YoY- 31.75%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 402,072 391,979 376,160 369,456 360,614 351,211 351,443 9.37%
PBT 24,973 25,539 26,561 26,582 25,697 24,358 22,836 6.13%
Tax -6,935 -6,994 -7,662 -7,738 -9,228 -8,913 -8,319 -11.41%
NP 18,038 18,545 18,899 18,844 16,469 15,445 14,517 15.56%
-
NP to SH 17,892 18,396 18,719 18,725 16,371 15,357 14,448 15.30%
-
Tax Rate 27.77% 27.39% 28.85% 29.11% 35.91% 36.59% 36.43% -
Total Cost 384,034 373,434 357,261 350,612 344,145 335,766 336,926 9.10%
-
Net Worth 137,025 132,720 133,865 130,625 127,575 124,548 119,885 9.30%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 137,025 132,720 133,865 130,625 127,575 124,548 119,885 9.30%
NOSH 157,500 158,000 157,489 157,380 157,500 157,656 157,744 -0.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.49% 4.73% 5.02% 5.10% 4.57% 4.40% 4.13% -
ROE 13.06% 13.86% 13.98% 14.33% 12.83% 12.33% 12.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 255.28 248.09 238.85 234.75 228.96 222.77 222.79 9.49%
EPS 11.36 11.64 11.89 11.90 10.39 9.74 9.16 15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.85 0.83 0.81 0.79 0.76 9.42%
Adjusted Per Share Value based on latest NOSH - 157,380
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 64.76 63.14 60.59 59.51 58.09 56.57 56.61 9.37%
EPS 2.88 2.96 3.02 3.02 2.64 2.47 2.33 15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2207 0.2138 0.2156 0.2104 0.2055 0.2006 0.1931 9.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.73 0.75 0.75 0.68 0.66 0.64 0.65 -
P/RPS 0.29 0.30 0.31 0.29 0.29 0.29 0.29 0.00%
P/EPS 6.43 6.44 6.31 5.72 6.35 6.57 7.10 -6.38%
EY 15.56 15.52 15.85 17.50 15.75 15.22 14.09 6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 0.88 0.82 0.81 0.81 0.86 -1.55%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 23/05/11 25/02/11 26/11/10 24/08/10 24/05/10 -
Price 0.79 0.73 0.86 0.66 0.68 0.69 0.62 -
P/RPS 0.31 0.29 0.36 0.28 0.30 0.31 0.28 7.01%
P/EPS 6.95 6.27 7.24 5.55 6.54 7.08 6.77 1.76%
EY 14.38 15.95 13.82 18.03 15.29 14.12 14.77 -1.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.87 1.01 0.80 0.84 0.87 0.82 7.18%

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