[CCK] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -29.26%
YoY- -60.12%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
Revenue 249,106 223,110 217,812 187,752 143,136 137,796 121,246 -0.77%
PBT 12,774 6,724 8,378 4,760 8,566 8,080 5,530 -0.89%
Tax -3,808 -2,298 -3,316 -2,400 -2,648 -1,740 -150 -3.41%
NP 8,966 4,426 5,062 2,360 5,918 6,340 5,380 -0.54%
-
NP to SH 8,856 4,426 5,062 2,360 5,918 6,340 5,380 -0.53%
-
Tax Rate 29.81% 34.18% 39.58% 50.42% 30.91% 21.53% 2.71% -
Total Cost 240,140 218,684 212,750 185,392 137,218 131,456 115,866 -0.78%
-
Net Worth 90,550 85,038 82,877 78,336 75,212 71,933 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 90,550 85,038 82,877 78,336 75,212 71,933 0 -100.00%
NOSH 49,752 49,730 49,627 49,579 32,987 32,996 33,006 -0.43%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 3.60% 1.98% 2.32% 1.26% 4.13% 4.60% 4.44% -
ROE 9.78% 5.20% 6.11% 3.01% 7.87% 8.81% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
RPS 500.69 448.64 438.89 378.69 433.91 417.60 367.34 -0.33%
EPS 17.80 8.90 10.20 4.76 17.94 19.22 16.30 -0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.71 1.67 1.58 2.28 2.18 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 49,428
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
RPS 40.13 35.94 35.08 30.24 23.06 22.20 19.53 -0.77%
EPS 1.43 0.71 0.82 0.38 0.95 1.02 0.87 -0.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1459 0.137 0.1335 0.1262 0.1211 0.1159 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 26/12/00 - - -
Price 0.68 0.56 0.65 0.57 1.24 0.00 0.00 -
P/RPS 0.14 0.12 0.15 0.15 0.29 0.00 0.00 -100.00%
P/EPS 3.82 6.29 6.37 11.97 6.91 0.00 0.00 -100.00%
EY 26.18 15.89 15.69 8.35 14.47 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.39 0.36 0.54 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
Date 27/02/06 27/05/05 07/04/04 25/02/03 26/02/01 28/02/00 - -
Price 0.62 0.62 0.65 0.61 0.87 2.20 0.00 -
P/RPS 0.12 0.14 0.15 0.16 0.20 0.53 0.00 -100.00%
P/EPS 3.48 6.97 6.37 12.82 4.85 11.45 0.00 -100.00%
EY 28.71 14.35 15.69 7.80 20.62 8.73 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.39 0.39 0.38 1.01 0.00 -100.00%

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