[CCK] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 9.7%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 381,344 370,012 291,872 267,168 256,900 224,516 56,127 37.58%
PBT 29,624 21,668 14,408 14,924 12,916 7,796 2,508 50.85%
Tax -9,300 -6,960 -3,940 -4,164 -4,196 -2,600 -988 45.25%
NP 20,324 14,708 10,468 10,760 8,720 5,196 1,520 54.00%
-
NP to SH 20,136 14,544 10,328 10,672 8,612 5,196 1,520 53.76%
-
Tax Rate 31.39% 32.12% 27.35% 27.90% 32.49% 33.35% 39.39% -
Total Cost 361,020 355,304 281,404 256,408 248,180 219,320 54,607 36.95%
-
Net Worth 124,666 114,903 103,686 96,067 88,534 84,111 81,693 7.29%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 124,666 114,903 103,686 96,067 88,534 84,111 81,693 7.29%
NOSH 157,805 157,402 50,826 49,776 50,303 49,770 49,511 21.29%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.33% 3.98% 3.59% 4.03% 3.39% 2.31% 2.71% -
ROE 16.15% 12.66% 9.96% 11.11% 9.73% 6.18% 1.86% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 241.65 235.07 574.25 536.74 510.70 451.11 113.36 13.43%
EPS 12.76 9.24 20.32 21.44 17.32 10.44 3.07 26.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.73 2.04 1.93 1.76 1.69 1.65 -11.54%
Adjusted Per Share Value based on latest NOSH - 49,776
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 60.46 58.67 46.28 42.36 40.73 35.60 8.90 37.57%
EPS 3.19 2.31 1.64 1.69 1.37 0.82 0.24 53.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1977 0.1822 0.1644 0.1523 0.1404 0.1334 0.1295 7.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.65 0.47 0.88 0.69 0.66 0.59 0.64 -
P/RPS 0.27 0.20 0.15 0.13 0.13 0.13 0.56 -11.43%
P/EPS 5.09 5.09 4.33 3.22 3.86 5.65 20.85 -20.92%
EY 19.63 19.66 23.09 31.07 25.94 17.69 4.80 26.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.64 0.43 0.36 0.38 0.35 0.39 13.17%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 26/11/08 03/12/07 29/11/06 28/11/05 26/11/04 19/11/03 -
Price 0.64 0.47 0.98 0.61 0.64 0.67 0.61 -
P/RPS 0.26 0.20 0.17 0.11 0.13 0.15 0.54 -11.45%
P/EPS 5.02 5.09 4.82 2.85 3.74 6.42 19.87 -20.47%
EY 19.94 19.66 20.73 35.15 26.75 15.58 5.03 25.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.48 0.32 0.36 0.40 0.37 13.93%

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