[CCK] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 69.4%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 378,332 459,328 418,956 381,344 370,012 291,872 267,168 5.49%
PBT 9,608 32,716 34,980 29,624 21,668 14,408 14,924 -6.54%
Tax -3,684 -10,324 -10,560 -9,300 -6,960 -3,940 -4,164 -1.86%
NP 5,924 22,392 24,420 20,324 14,708 10,468 10,760 -8.76%
-
NP to SH 5,900 22,176 24,192 20,136 14,544 10,328 10,672 -8.70%
-
Tax Rate 38.34% 31.56% 30.19% 31.39% 32.12% 27.35% 27.90% -
Total Cost 372,408 436,936 394,536 361,020 355,304 281,404 256,408 5.90%
-
Net Worth 142,238 137,025 127,575 124,666 114,903 103,686 96,067 6.21%
Dividend
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 142,238 137,025 127,575 124,666 114,903 103,686 96,067 6.21%
NOSH 156,306 157,500 157,500 157,805 157,402 50,826 49,776 19.23%
Ratio Analysis
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.57% 4.87% 5.83% 5.33% 3.98% 3.59% 4.03% -
ROE 4.15% 16.18% 18.96% 16.15% 12.66% 9.96% 11.11% -
Per Share
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 242.05 291.64 266.00 241.65 235.07 574.25 536.74 -11.52%
EPS 3.80 14.08 15.36 12.76 9.24 20.32 21.44 -23.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.81 0.79 0.73 2.04 1.93 -10.91%
Adjusted Per Share Value based on latest NOSH - 157,805
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.98 72.83 66.43 60.46 58.67 46.28 42.36 5.49%
EPS 0.94 3.52 3.84 3.19 2.31 1.64 1.69 -8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2255 0.2173 0.2023 0.1977 0.1822 0.1644 0.1523 6.21%
Price Multiplier on Financial Quarter End Date
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.90 0.73 0.66 0.65 0.47 0.88 0.69 -
P/RPS 0.37 0.25 0.25 0.27 0.20 0.15 0.13 17.44%
P/EPS 23.84 5.18 4.30 5.09 5.09 4.33 3.22 36.04%
EY 4.19 19.29 23.27 19.63 19.66 23.09 31.07 -26.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.84 0.81 0.82 0.64 0.43 0.36 16.82%
Price Multiplier on Announcement Date
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/05/13 22/11/11 26/11/10 19/11/09 26/11/08 03/12/07 29/11/06 -
Price 0.90 0.79 0.68 0.64 0.47 0.98 0.61 -
P/RPS 0.37 0.27 0.26 0.26 0.20 0.17 0.11 20.50%
P/EPS 23.84 5.61 4.43 5.02 5.09 4.82 2.85 38.62%
EY 4.19 17.82 22.59 19.94 19.66 20.73 35.15 -27.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.91 0.84 0.81 0.64 0.48 0.32 18.96%

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