[CCK] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -0.99%
YoY- 29.44%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 411,396 419,569 397,718 364,453 334,109 292,285 247,361 8.13%
PBT 15,389 30,388 27,705 24,768 17,114 14,566 13,533 1.99%
Tax -5,121 -8,810 -7,985 -9,626 -5,368 -4,148 -4,166 3.22%
NP 10,268 21,577 19,720 15,141 11,746 10,418 9,366 1.42%
-
NP to SH 10,262 21,294 19,577 15,118 11,680 10,293 9,297 1.52%
-
Tax Rate 33.28% 28.99% 28.82% 38.86% 31.37% 28.48% 30.78% -
Total Cost 401,128 397,992 377,998 349,312 322,362 281,866 237,994 8.35%
-
Net Worth 145,572 140,317 134,055 119,855 118,165 106,963 99,116 6.08%
Dividend
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 145,572 140,317 134,055 119,855 118,165 106,963 99,116 6.08%
NOSH 154,863 157,660 157,712 157,705 157,553 51,673 49,807 19.04%
Ratio Analysis
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.50% 5.14% 4.96% 4.15% 3.52% 3.56% 3.79% -
ROE 7.05% 15.18% 14.60% 12.61% 9.88% 9.62% 9.38% -
Per Share
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 265.65 266.12 252.18 231.10 212.06 565.64 496.64 -9.16%
EPS 6.63 13.51 12.41 9.59 7.41 19.92 18.67 -14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.85 0.76 0.75 2.07 1.99 -10.88%
Adjusted Per Share Value based on latest NOSH - 157,744
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 65.23 66.52 63.06 57.78 52.97 46.34 39.22 8.13%
EPS 1.63 3.38 3.10 2.40 1.85 1.63 1.47 1.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2308 0.2225 0.2125 0.19 0.1874 0.1696 0.1571 6.08%
Price Multiplier on Financial Quarter End Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.84 0.90 0.75 0.65 0.47 0.98 0.70 -
P/RPS 0.32 0.34 0.30 0.28 0.22 0.17 0.14 13.54%
P/EPS 12.68 6.66 6.04 6.78 6.34 4.92 3.75 20.59%
EY 7.89 15.01 16.55 14.75 15.77 20.33 26.67 -17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.01 0.88 0.86 0.63 0.47 0.35 15.42%
Price Multiplier on Announcement Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/11/13 17/05/12 23/05/11 24/05/10 19/05/09 26/05/08 25/05/07 -
Price 0.815 0.89 0.86 0.62 0.50 0.94 0.79 -
P/RPS 0.31 0.33 0.34 0.27 0.24 0.17 0.16 10.69%
P/EPS 12.30 6.59 6.93 6.47 6.74 4.72 4.23 17.82%
EY 8.13 15.18 14.43 15.46 14.83 21.19 23.63 -15.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 1.01 0.82 0.67 0.45 0.40 12.68%

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