[CCK] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 10.42%
YoY- 13.47%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 419,569 397,718 364,453 334,109 292,285 247,361 242,537 9.55%
PBT 30,388 27,705 24,768 17,114 14,566 13,533 12,688 15.65%
Tax -8,810 -7,985 -9,626 -5,368 -4,148 -4,166 -3,604 16.04%
NP 21,577 19,720 15,141 11,746 10,418 9,366 9,084 15.49%
-
NP to SH 21,294 19,577 15,118 11,680 10,293 9,297 8,989 15.44%
-
Tax Rate 28.99% 28.82% 38.86% 31.37% 28.48% 30.78% 28.40% -
Total Cost 397,992 377,998 349,312 322,362 281,866 237,994 233,453 9.28%
-
Net Worth 140,317 134,055 119,855 118,165 106,963 99,116 97,910 6.17%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 140,317 134,055 119,855 118,165 106,963 99,116 97,910 6.17%
NOSH 157,660 157,712 157,705 157,553 51,673 49,807 53,212 19.82%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.14% 4.96% 4.15% 3.52% 3.56% 3.79% 3.75% -
ROE 15.18% 14.60% 12.61% 9.88% 9.62% 9.38% 9.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 266.12 252.18 231.10 212.06 565.64 496.64 455.79 -8.57%
EPS 13.51 12.41 9.59 7.41 19.92 18.67 16.89 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.85 0.76 0.75 2.07 1.99 1.84 -11.39%
Adjusted Per Share Value based on latest NOSH - 157,772
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 66.52 63.06 57.78 52.97 46.34 39.22 38.45 9.55%
EPS 3.38 3.10 2.40 1.85 1.63 1.47 1.43 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2225 0.2125 0.19 0.1874 0.1696 0.1571 0.1552 6.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.90 0.75 0.65 0.47 0.98 0.70 0.66 -
P/RPS 0.34 0.30 0.28 0.22 0.17 0.14 0.14 15.92%
P/EPS 6.66 6.04 6.78 6.34 4.92 3.75 3.91 9.27%
EY 15.01 16.55 14.75 15.77 20.33 26.67 25.60 -8.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.88 0.86 0.63 0.47 0.35 0.36 18.74%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 23/05/11 24/05/10 19/05/09 26/05/08 25/05/07 29/05/06 -
Price 0.89 0.86 0.62 0.50 0.94 0.79 0.67 -
P/RPS 0.33 0.34 0.27 0.24 0.17 0.16 0.15 14.02%
P/EPS 6.59 6.93 6.47 6.74 4.72 4.23 3.97 8.80%
EY 15.18 14.43 15.46 14.83 21.19 23.63 25.21 -8.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.82 0.67 0.45 0.40 0.36 18.54%

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