[CCK] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 1.51%
YoY- 167.97%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 334,109 292,285 247,361 242,537 225,081 214,048 185,890 10.25%
PBT 17,114 14,566 13,533 12,688 5,421 6,241 3,964 27.57%
Tax -5,368 -4,148 -4,166 -3,604 -2,066 -2,690 -1,976 18.10%
NP 11,746 10,418 9,366 9,084 3,354 3,550 1,988 34.41%
-
NP to SH 11,680 10,293 9,297 8,989 3,354 3,550 1,988 34.29%
-
Tax Rate 31.37% 28.48% 30.78% 28.40% 38.11% 43.10% 49.85% -
Total Cost 322,362 281,866 237,994 233,453 221,726 210,497 183,902 9.79%
-
Net Worth 118,165 106,963 99,116 97,910 84,032 82,593 78,760 6.98%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - 1,968 -
Div Payout % - - - - - - 99.00% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 118,165 106,963 99,116 97,910 84,032 82,593 78,760 6.98%
NOSH 157,553 51,673 49,807 53,212 49,723 50,056 49,534 21.24%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.52% 3.56% 3.79% 3.75% 1.49% 1.66% 1.07% -
ROE 9.88% 9.62% 9.38% 9.18% 3.99% 4.30% 2.52% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 212.06 565.64 496.64 455.79 452.67 427.61 375.27 -9.06%
EPS 7.41 19.92 18.67 16.89 6.75 7.09 4.01 10.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
NAPS 0.75 2.07 1.99 1.84 1.69 1.65 1.59 -11.76%
Adjusted Per Share Value based on latest NOSH - 49,763
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 53.82 47.08 39.84 39.07 36.26 34.48 29.94 10.25%
EPS 1.88 1.66 1.50 1.45 0.54 0.57 0.32 34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.1903 0.1723 0.1597 0.1577 0.1354 0.133 0.1269 6.98%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.47 0.98 0.70 0.66 0.58 0.65 0.61 -
P/RPS 0.22 0.17 0.14 0.14 0.13 0.15 0.16 5.44%
P/EPS 6.34 4.92 3.75 3.91 8.60 9.16 15.20 -13.54%
EY 15.77 20.33 26.67 25.60 11.63 10.91 6.58 15.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.51 -
P/NAPS 0.63 0.47 0.35 0.36 0.34 0.39 0.38 8.78%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 19/05/09 26/05/08 25/05/07 29/05/06 15/06/05 26/05/04 26/09/03 -
Price 0.50 0.94 0.79 0.67 0.62 0.55 0.59 -
P/RPS 0.24 0.17 0.16 0.15 0.14 0.13 0.16 6.98%
P/EPS 6.74 4.72 4.23 3.97 9.19 7.75 14.70 -12.17%
EY 14.83 21.19 23.63 25.21 10.88 12.90 6.80 13.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.73 -
P/NAPS 0.67 0.45 0.40 0.36 0.37 0.33 0.37 10.39%

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