[CCK] YoY Annual (Unaudited) Result on 30-Jun-2012 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
YoY- 11.68%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 509,051 451,282 435,722 410,898 391,979 351,211 328,685 6.95%
PBT 18,861 12,947 15,521 29,196 25,539 24,358 17,096 1.52%
Tax -4,976 -4,650 -5,177 -8,384 -6,994 -8,893 -5,105 -0.39%
NP 13,885 8,297 10,344 20,812 18,545 15,465 11,991 2.27%
-
NP to SH 13,869 8,280 7,429 20,544 18,396 15,375 11,887 2.39%
-
Tax Rate 26.38% 35.92% 33.35% 28.72% 27.39% 36.51% 29.86% -
Total Cost 495,166 442,985 425,378 390,086 373,434 335,746 316,694 7.11%
-
Net Worth 217,431 162,635 142,408 145,053 132,413 124,576 121,392 9.37%
Dividend
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 217,431 162,635 142,408 145,053 132,413 124,576 121,392 9.37%
NOSH 155,307 167,664 154,791 157,666 157,634 157,692 157,652 -0.23%
Ratio Analysis
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.73% 1.84% 2.37% 5.07% 4.73% 4.40% 3.65% -
ROE 6.38% 5.09% 5.22% 14.16% 13.89% 12.34% 9.79% -
Per Share
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 327.77 269.16 281.49 260.61 248.66 222.72 208.49 7.20%
EPS 8.93 5.33 6.67 13.03 11.67 9.75 7.54 2.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 0.97 0.92 0.92 0.84 0.79 0.77 9.62%
Adjusted Per Share Value based on latest NOSH - 157,689
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 82.00 72.69 70.18 66.19 63.14 56.57 52.94 6.95%
EPS 2.23 1.33 1.20 3.31 2.96 2.48 1.91 2.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3502 0.262 0.2294 0.2336 0.2133 0.2007 0.1955 9.37%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.02 0.84 0.855 0.89 0.75 0.64 0.52 -
P/RPS 0.31 0.31 0.30 0.34 0.30 0.29 0.25 3.36%
P/EPS 11.42 17.01 17.81 6.83 6.43 6.56 6.90 8.05%
EY 8.75 5.88 5.61 14.64 15.56 15.23 14.50 -7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.87 0.93 0.97 0.89 0.81 0.68 1.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 29/02/16 27/02/15 27/02/14 22/08/12 23/08/11 24/08/10 21/08/09 -
Price 1.15 0.90 0.83 0.89 0.73 0.69 0.65 -
P/RPS 0.35 0.33 0.29 0.34 0.29 0.31 0.31 1.88%
P/EPS 12.88 18.22 17.29 6.83 6.26 7.08 8.62 6.36%
EY 7.77 5.49 5.78 14.64 15.99 14.13 11.60 -5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 0.90 0.97 0.87 0.87 0.84 -0.36%

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