[CCK] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 5.0%
YoY- 5.16%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 414,926 406,735 410,898 408,367 404,488 402,072 391,979 3.84%
PBT 23,774 27,138 29,196 27,551 26,219 24,973 25,539 -4.64%
Tax -6,329 -7,295 -8,384 -7,613 -7,230 -6,935 -6,994 -6.41%
NP 17,445 19,843 20,812 19,938 18,989 18,038 18,545 -3.97%
-
NP to SH 17,130 19,421 20,544 19,684 18,747 17,892 18,396 -4.62%
-
Tax Rate 26.62% 26.88% 28.72% 27.63% 27.58% 27.77% 27.39% -
Total Cost 397,481 386,892 390,086 388,429 385,499 384,034 373,434 4.22%
-
Net Worth 142,106 144,231 145,074 140,402 137,232 137,025 132,720 4.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 142,106 144,231 145,074 140,402 137,232 137,025 132,720 4.63%
NOSH 156,160 156,773 157,689 157,755 157,738 157,500 158,000 -0.77%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.20% 4.88% 5.07% 4.88% 4.69% 4.49% 4.73% -
ROE 12.05% 13.47% 14.16% 14.02% 13.66% 13.06% 13.86% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 265.70 259.44 260.57 258.86 256.43 255.28 248.09 4.65%
EPS 10.97 12.39 13.03 12.48 11.88 11.36 11.64 -3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.92 0.92 0.89 0.87 0.87 0.84 5.45%
Adjusted Per Share Value based on latest NOSH - 157,755
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 65.79 64.49 65.15 64.75 64.13 63.75 62.15 3.84%
EPS 2.72 3.08 3.26 3.12 2.97 2.84 2.92 -4.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2253 0.2287 0.23 0.2226 0.2176 0.2173 0.2104 4.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.95 0.94 0.89 0.90 0.77 0.73 0.75 -
P/RPS 0.36 0.36 0.34 0.35 0.30 0.29 0.30 12.86%
P/EPS 8.66 7.59 6.83 7.21 6.48 6.43 6.44 21.72%
EY 11.55 13.18 14.64 13.86 15.43 15.56 15.52 -17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.02 0.97 1.01 0.89 0.84 0.89 10.88%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 22/08/12 17/05/12 21/02/12 22/11/11 23/08/11 -
Price 0.91 0.95 0.89 0.89 0.84 0.79 0.73 -
P/RPS 0.34 0.37 0.34 0.34 0.33 0.31 0.29 11.13%
P/EPS 8.30 7.67 6.83 7.13 7.07 6.95 6.27 20.45%
EY 12.05 13.04 14.64 14.02 14.15 14.38 15.95 -16.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.03 0.97 1.00 0.97 0.91 0.87 9.68%

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