[CCK] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -47.0%
YoY- -54.44%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 267,168 256,900 224,516 56,127 177,108 151,484 139,272 11.46%
PBT 14,924 12,916 7,796 2,508 6,004 9,008 9,432 7.94%
Tax -4,164 -4,196 -2,600 -988 -2,668 -3,436 -2,820 6.70%
NP 10,760 8,720 5,196 1,520 3,336 5,572 6,612 8.45%
-
NP to SH 10,672 8,612 5,196 1,520 3,336 5,572 6,612 8.30%
-
Tax Rate 27.90% 32.49% 33.35% 39.39% 44.44% 38.14% 29.90% -
Total Cost 256,408 248,180 219,320 54,607 173,772 145,912 132,660 11.60%
-
Net Worth 96,067 88,534 84,111 81,693 77,939 76,342 74,566 4.31%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 96,067 88,534 84,111 81,693 77,939 76,342 74,566 4.31%
NOSH 49,776 50,303 49,770 49,511 49,642 49,572 32,994 7.09%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.03% 3.39% 2.31% 2.71% 1.88% 3.68% 4.75% -
ROE 11.11% 9.73% 6.18% 1.86% 4.28% 7.30% 8.87% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 536.74 510.70 451.11 113.36 356.76 305.58 422.11 4.08%
EPS 21.44 17.32 10.44 3.07 6.72 11.24 20.04 1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.76 1.69 1.65 1.57 1.54 2.26 -2.59%
Adjusted Per Share Value based on latest NOSH - 49,511
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 42.36 40.73 35.60 8.90 28.08 24.02 22.08 11.46%
EPS 1.69 1.37 0.82 0.24 0.53 0.88 1.05 8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1523 0.1404 0.1334 0.1295 0.1236 0.121 0.1182 4.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.69 0.66 0.59 0.64 0.60 0.60 1.40 -
P/RPS 0.13 0.13 0.13 0.56 0.17 0.20 0.33 -14.37%
P/EPS 3.22 3.86 5.65 20.85 8.93 5.34 6.99 -12.11%
EY 31.07 25.94 17.69 4.80 11.20 18.73 14.31 13.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.35 0.39 0.38 0.39 0.62 -8.65%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 26/11/04 19/11/03 26/11/02 28/11/01 30/11/00 -
Price 0.61 0.64 0.67 0.61 0.64 0.68 1.45 -
P/RPS 0.11 0.13 0.15 0.54 0.18 0.22 0.34 -17.13%
P/EPS 2.85 3.74 6.42 19.87 9.52 6.05 7.24 -14.38%
EY 35.15 26.75 15.58 5.03 10.50 16.53 13.82 16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.40 0.37 0.41 0.44 0.64 -10.90%

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