[CCK] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 1.77%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 410,898 391,979 351,211 328,685 290,211 248,147 239,675 9.39%
PBT 29,196 25,539 24,358 17,096 14,882 14,565 12,396 15.33%
Tax -8,384 -6,994 -8,893 -5,105 -4,227 -4,138 -2,550 21.91%
NP 20,812 18,545 15,465 11,991 10,655 10,427 9,846 13.27%
-
NP to SH 20,544 18,396 15,375 11,887 10,509 10,324 9,728 13.25%
-
Tax Rate 28.72% 27.39% 36.51% 29.86% 28.40% 28.41% 20.57% -
Total Cost 390,086 373,434 335,746 316,694 279,556 237,720 229,829 9.20%
-
Net Worth 145,053 132,413 124,576 121,392 38,099 100,150 99,569 6.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 145,053 132,413 124,576 121,392 38,099 100,150 99,569 6.46%
NOSH 157,666 157,634 157,692 157,652 52,915 49,826 53,245 19.81%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.07% 4.73% 4.40% 3.65% 3.67% 4.20% 4.11% -
ROE 14.16% 13.89% 12.34% 9.79% 27.58% 10.31% 9.77% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 260.61 248.66 222.72 208.49 548.44 498.02 450.13 -8.69%
EPS 13.03 11.67 9.75 7.54 19.86 20.72 19.55 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.84 0.79 0.77 0.72 2.01 1.87 -11.14%
Adjusted Per Share Value based on latest NOSH - 157,929
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.19 63.14 56.57 52.94 46.75 39.97 38.61 9.39%
EPS 3.31 2.96 2.48 1.91 1.69 1.66 1.57 13.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2336 0.2133 0.2007 0.1955 0.0614 0.1613 0.1604 6.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.89 0.75 0.64 0.52 0.61 0.90 0.66 -
P/RPS 0.34 0.30 0.29 0.25 0.11 0.18 0.15 14.59%
P/EPS 6.83 6.43 6.56 6.90 3.07 4.34 3.61 11.20%
EY 14.64 15.56 15.23 14.50 32.56 23.02 27.68 -10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.89 0.81 0.68 0.85 0.45 0.35 18.49%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 22/08/12 23/08/11 24/08/10 21/08/09 28/08/08 14/08/07 28/08/06 -
Price 0.89 0.73 0.69 0.65 0.41 0.89 0.64 -
P/RPS 0.34 0.29 0.31 0.31 0.07 0.18 0.14 15.92%
P/EPS 6.83 6.26 7.08 8.62 2.06 4.30 3.50 11.77%
EY 14.64 15.99 14.13 11.60 48.44 23.28 28.55 -10.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.87 0.87 0.84 0.57 0.44 0.34 19.07%

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