[CCK] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 89.02%
YoY- 13.89%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 185,213 169,817 145,180 128,191 124,553 111,555 108,906 9.24%
PBT 13,495 7,882 6,845 7,236 6,387 3,362 4,189 21.50%
Tax -5,805 -2,519 -1,872 -2,162 -1,904 -1,149 -1,658 23.20%
NP 7,690 5,363 4,973 5,074 4,483 2,213 2,531 20.32%
-
NP to SH 7,635 5,289 4,903 5,043 4,428 2,213 2,531 20.18%
-
Tax Rate 43.02% 31.96% 27.35% 29.88% 29.81% 34.18% 39.58% -
Total Cost 177,523 164,454 140,207 123,117 120,070 109,342 106,375 8.90%
-
Net Worth 119,841 116,831 105,720 99,067 90,550 85,038 82,877 6.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 119,841 116,831 105,720 99,067 90,550 85,038 82,877 6.33%
NOSH 157,685 157,880 51,072 49,782 49,752 49,730 49,627 21.22%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.15% 3.16% 3.43% 3.96% 3.60% 1.98% 2.32% -
ROE 6.37% 4.53% 4.64% 5.09% 4.89% 2.60% 3.05% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 117.46 107.56 284.26 257.50 250.34 224.32 219.45 -9.88%
EPS 4.84 3.35 9.60 10.13 8.90 4.45 5.10 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 2.07 1.99 1.82 1.71 1.67 -12.28%
Adjusted Per Share Value based on latest NOSH - 49,790
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 29.83 27.35 23.39 20.65 20.06 17.97 17.54 9.24%
EPS 1.23 0.85 0.79 0.81 0.71 0.36 0.41 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.193 0.1882 0.1703 0.1596 0.1459 0.137 0.1335 6.32%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.62 0.55 0.94 0.65 0.68 0.56 0.65 -
P/RPS 0.53 0.51 0.33 0.25 0.27 0.25 0.30 9.93%
P/EPS 12.80 16.42 9.79 6.42 7.64 12.58 12.75 0.06%
EY 7.81 6.09 10.21 15.58 13.09 7.95 7.85 -0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 0.45 0.33 0.37 0.33 0.39 13.17%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 26/02/09 26/02/08 28/02/07 27/02/06 27/05/05 07/04/04 -
Price 0.65 0.56 1.03 0.66 0.62 0.62 0.65 -
P/RPS 0.55 0.52 0.36 0.26 0.25 0.28 0.30 10.61%
P/EPS 13.42 16.72 10.73 6.52 6.97 13.93 12.75 0.85%
EY 7.45 5.98 9.32 15.35 14.35 7.18 7.85 -0.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.50 0.33 0.34 0.36 0.39 14.07%

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