[CCK] YoY Cumulative 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- 45.46%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 215,967 203,458 185,213 169,817 145,180 128,191 124,553 9.60%
PBT 16,399 15,719 13,495 7,882 6,845 7,236 6,387 17.00%
Tax -4,890 -4,654 -5,805 -2,519 -1,872 -2,162 -1,904 17.01%
NP 11,509 11,065 7,690 5,363 4,973 5,074 4,483 17.00%
-
NP to SH 11,333 10,982 7,635 5,289 4,903 5,043 4,428 16.94%
-
Tax Rate 29.82% 29.61% 43.02% 31.96% 27.35% 29.88% 29.81% -
Total Cost 204,458 192,393 177,523 164,454 140,207 123,117 120,070 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 8.26% 8.40% 6.37% 4.53% 4.64% 5.09% 4.89% -
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 137.02 129.20 117.46 107.56 284.26 257.50 250.34 -9.55%
EPS 7.19 6.96 4.84 3.35 9.60 10.13 8.90 -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 34.24 32.26 29.37 26.92 23.02 20.32 19.75 9.59%
EPS 1.80 1.74 1.21 0.84 0.78 0.80 0.70 17.03%
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 0.56 0.53 0.53 0.51 0.33 0.25 0.27 12.92%
P/EPS 10.71 9.75 12.80 16.42 9.79 6.42 7.64 5.78%
EY 9.34 10.26 7.81 6.09 10.21 15.58 13.09 -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 0.61 0.51 0.55 0.52 0.36 0.26 0.25 16.02%
P/EPS 11.68 9.46 13.42 16.72 10.73 6.52 6.97 8.98%
EY 8.56 10.57 7.45 5.98 9.32 15.35 14.35 -8.24%
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