[CCK] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -14.82%
YoY- -12.56%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Revenue 290,360 256,382 249,106 223,110 217,812 141,762 187,752 9.10%
PBT 13,690 14,472 12,774 6,724 8,378 5,176 4,760 23.51%
Tax -3,744 -4,324 -3,808 -2,298 -3,316 -1,938 -2,400 9.29%
NP 9,946 10,148 8,966 4,426 5,062 3,238 2,360 33.31%
-
NP to SH 9,806 10,086 8,856 4,426 5,062 3,238 2,360 32.93%
-
Tax Rate 27.35% 29.88% 29.81% 34.18% 39.58% 37.44% 50.42% -
Total Cost 280,414 246,234 240,140 218,684 212,750 138,524 185,392 8.62%
-
Net Worth 105,720 99,067 90,550 85,038 82,877 76,246 78,336 6.17%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Net Worth 105,720 99,067 90,550 85,038 82,877 76,246 78,336 6.17%
NOSH 51,072 49,782 49,752 49,730 49,627 49,510 49,579 0.59%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
NP Margin 3.43% 3.96% 3.60% 1.98% 2.32% 2.28% 1.26% -
ROE 9.28% 10.18% 9.78% 5.20% 6.11% 4.25% 3.01% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
RPS 568.52 515.00 500.69 448.64 438.89 286.33 378.69 8.46%
EPS 19.20 20.26 17.80 8.90 10.20 6.54 4.76 32.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.99 1.82 1.71 1.67 1.54 1.58 5.54%
Adjusted Per Share Value based on latest NOSH - 49,673
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
RPS 46.04 40.65 39.50 35.37 34.53 22.48 29.77 9.10%
EPS 1.55 1.60 1.40 0.70 0.80 0.51 0.37 33.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1571 0.1436 0.1348 0.1314 0.1209 0.1242 6.17%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 -
Price 0.94 0.65 0.68 0.56 0.65 0.70 0.57 -
P/RPS 0.17 0.13 0.14 0.12 0.15 0.24 0.15 2.53%
P/EPS 4.90 3.21 3.82 6.29 6.37 10.70 11.97 -16.35%
EY 20.43 31.17 26.18 15.89 15.69 9.34 8.35 19.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.37 0.33 0.39 0.45 0.36 4.56%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Date 26/02/08 28/02/07 27/02/06 27/05/05 07/04/04 28/02/02 25/02/03 -
Price 1.03 0.66 0.62 0.62 0.65 0.65 0.61 -
P/RPS 0.18 0.13 0.12 0.14 0.15 0.23 0.16 2.38%
P/EPS 5.36 3.26 3.48 6.97 6.37 9.94 12.82 -15.99%
EY 18.64 30.70 28.71 14.35 15.69 10.06 7.80 19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.33 0.34 0.36 0.39 0.42 0.39 5.09%

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