[CCK] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -27.27%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 431,934 406,916 370,426 339,634 290,360 256,382 249,106 9.60%
PBT 32,798 31,438 26,990 15,764 13,690 14,472 12,774 17.00%
Tax -9,780 -9,308 -11,610 -5,038 -3,744 -4,324 -3,808 17.01%
NP 23,018 22,130 15,380 10,726 9,946 10,148 8,966 17.00%
-
NP to SH 22,666 21,964 15,270 10,578 9,806 10,086 8,856 16.94%
-
Tax Rate 29.82% 29.61% 43.02% 31.96% 27.35% 29.88% 29.81% -
Total Cost 408,916 384,786 355,046 328,908 280,414 246,234 240,140 9.27%
-
Net Worth 137,130 130,701 119,841 116,831 105,720 99,067 90,550 7.15%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 137,130 130,701 119,841 116,831 105,720 99,067 90,550 7.15%
NOSH 157,621 157,471 157,685 157,880 51,072 49,782 49,752 21.17%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.33% 5.44% 4.15% 3.16% 3.43% 3.96% 3.60% -
ROE 16.53% 16.80% 12.74% 9.05% 9.28% 10.18% 9.78% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 274.03 258.41 234.91 215.12 568.52 515.00 500.69 -9.55%
EPS 14.38 13.92 9.68 6.70 19.20 20.26 17.80 -3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 0.76 0.74 2.07 1.99 1.82 -11.57%
Adjusted Per Share Value based on latest NOSH - 157,428
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 68.48 64.52 58.73 53.85 46.04 40.65 39.50 9.59%
EPS 3.59 3.48 2.42 1.68 1.55 1.60 1.40 16.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2174 0.2072 0.19 0.1852 0.1676 0.1571 0.1436 7.15%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.77 0.68 0.62 0.55 0.94 0.65 0.68 -
P/RPS 0.28 0.26 0.26 0.26 0.17 0.13 0.14 12.24%
P/EPS 5.35 4.88 6.40 8.21 4.90 3.21 3.82 5.77%
EY 18.68 20.51 15.62 12.18 20.43 31.17 26.18 -5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 0.82 0.74 0.45 0.33 0.37 15.74%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 25/02/11 22/02/10 26/02/09 26/02/08 28/02/07 27/02/06 -
Price 0.84 0.66 0.65 0.56 1.03 0.66 0.62 -
P/RPS 0.31 0.26 0.28 0.26 0.18 0.13 0.12 17.12%
P/EPS 5.84 4.73 6.71 8.36 5.36 3.26 3.48 9.00%
EY 17.12 21.13 14.90 11.96 18.64 30.70 28.71 -8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.80 0.86 0.76 0.50 0.33 0.34 19.08%

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