[CCK] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 133.83%
YoY- 65.74%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 370,012 291,872 267,168 256,900 224,516 56,127 177,108 13.05%
PBT 21,668 14,408 14,924 12,916 7,796 2,508 6,004 23.82%
Tax -6,960 -3,940 -4,164 -4,196 -2,600 -988 -2,668 17.31%
NP 14,708 10,468 10,760 8,720 5,196 1,520 3,336 28.02%
-
NP to SH 14,544 10,328 10,672 8,612 5,196 1,520 3,336 27.78%
-
Tax Rate 32.12% 27.35% 27.90% 32.49% 33.35% 39.39% 44.44% -
Total Cost 355,304 281,404 256,408 248,180 219,320 54,607 173,772 12.64%
-
Net Worth 114,903 103,686 96,067 88,534 84,111 81,693 77,939 6.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 114,903 103,686 96,067 88,534 84,111 81,693 77,939 6.67%
NOSH 157,402 50,826 49,776 50,303 49,770 49,511 49,642 21.18%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.98% 3.59% 4.03% 3.39% 2.31% 2.71% 1.88% -
ROE 12.66% 9.96% 11.11% 9.73% 6.18% 1.86% 4.28% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 235.07 574.25 536.74 510.70 451.11 113.36 356.76 -6.71%
EPS 9.24 20.32 21.44 17.32 10.44 3.07 6.72 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 2.04 1.93 1.76 1.69 1.65 1.57 -11.97%
Adjusted Per Share Value based on latest NOSH - 49,722
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 58.67 46.28 42.36 40.73 35.60 8.90 28.08 13.05%
EPS 2.31 1.64 1.69 1.37 0.82 0.24 0.53 27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1822 0.1644 0.1523 0.1404 0.1334 0.1295 0.1236 6.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.47 0.88 0.69 0.66 0.59 0.64 0.60 -
P/RPS 0.20 0.15 0.13 0.13 0.13 0.56 0.17 2.74%
P/EPS 5.09 4.33 3.22 3.86 5.65 20.85 8.93 -8.93%
EY 19.66 23.09 31.07 25.94 17.69 4.80 11.20 9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.43 0.36 0.38 0.35 0.39 0.38 9.06%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 03/12/07 29/11/06 28/11/05 26/11/04 19/11/03 26/11/02 -
Price 0.47 0.98 0.61 0.64 0.67 0.61 0.64 -
P/RPS 0.20 0.17 0.11 0.13 0.15 0.54 0.18 1.76%
P/EPS 5.09 4.82 2.85 3.74 6.42 19.87 9.52 -9.90%
EY 19.66 20.73 35.15 26.75 15.58 5.03 10.50 11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.48 0.32 0.36 0.40 0.37 0.41 7.69%

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