[CCK] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -18.07%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 248,147 239,675 226,176 216,438 192,810 159,104 156,564 7.97%
PBT 14,565 12,396 5,801 5,420 4,350 5,092 6,408 14.65%
Tax -4,138 -2,550 -2,073 -2,511 -1,578 -1,889 -2,253 10.65%
NP 10,427 9,846 3,728 2,909 2,772 3,203 4,155 16.56%
-
NP to SH 10,324 9,728 3,683 2,909 2,868 3,203 4,155 16.37%
-
Tax Rate 28.41% 20.57% 35.74% 46.33% 36.28% 37.10% 35.16% -
Total Cost 237,720 229,829 222,448 213,529 190,038 155,901 152,409 7.68%
-
Net Worth 100,150 99,569 86,102 81,908 82,602 77,347 75,770 4.75%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 100,150 99,569 86,102 81,908 82,602 77,347 75,770 4.75%
NOSH 49,826 53,245 49,770 49,641 51,305 49,582 49,523 0.10%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.20% 4.11% 1.65% 1.34% 1.44% 2.01% 2.65% -
ROE 10.31% 9.77% 4.28% 3.55% 3.47% 4.14% 5.48% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 498.02 450.13 454.44 436.00 375.80 320.89 316.14 7.86%
EPS 20.72 19.55 7.40 5.86 5.59 6.46 8.39 16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.87 1.73 1.65 1.61 1.56 1.53 4.65%
Adjusted Per Share Value based on latest NOSH - 49,200
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 39.34 38.00 35.86 34.32 30.57 25.23 24.82 7.97%
EPS 1.64 1.54 0.58 0.46 0.45 0.51 0.66 16.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1588 0.1579 0.1365 0.1299 0.131 0.1226 0.1201 4.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.90 0.66 0.62 0.60 0.63 0.60 0.62 -
P/RPS 0.18 0.15 0.14 0.14 0.17 0.19 0.20 -1.73%
P/EPS 4.34 3.61 8.38 10.24 11.27 9.29 7.39 -8.48%
EY 23.02 27.68 11.94 9.77 8.87 10.77 13.53 9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.36 0.36 0.39 0.38 0.41 1.56%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 14/08/07 28/08/06 26/08/05 25/08/04 27/08/03 29/08/02 29/08/01 -
Price 0.89 0.64 0.64 0.52 0.68 0.65 0.70 -
P/RPS 0.18 0.14 0.14 0.12 0.18 0.20 0.22 -3.28%
P/EPS 4.30 3.50 8.65 8.87 12.16 10.06 8.34 -10.44%
EY 23.28 28.55 11.56 11.27 8.22 9.94 11.99 11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.34 0.37 0.32 0.42 0.42 0.46 -0.73%

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