[CCK] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 5.22%
YoY- 78.6%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 185,521 181,903 168,811 160,536 139,418 116,842 111,463 8.85%
PBT 10,150 9,516 4,066 4,681 2,973 3,772 5,595 10.43%
Tax -3,125 -2,703 -1,550 -2,018 -1,482 -1,427 -1,868 8.95%
NP 7,025 6,813 2,516 2,663 1,491 2,345 3,727 11.13%
-
NP to SH 6,973 6,742 2,516 2,663 1,491 2,345 3,727 10.99%
-
Tax Rate 30.79% 28.40% 38.12% 43.11% 49.85% 37.83% 33.39% -
Total Cost 178,496 175,090 166,295 157,873 137,927 114,497 107,736 8.77%
-
Net Worth 99,116 97,910 84,032 82,593 78,760 76,682 63,078 7.81%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - 1,476 - - -
Div Payout % - - - - 99.00% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 99,116 97,910 84,032 82,593 78,760 76,682 63,078 7.81%
NOSH 49,807 53,212 49,723 50,056 49,534 49,472 41,227 3.19%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.79% 3.75% 1.49% 1.66% 1.07% 2.01% 3.34% -
ROE 7.04% 6.89% 2.99% 3.22% 1.89% 3.06% 5.91% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 372.48 341.84 339.50 320.71 281.45 236.18 270.36 5.48%
EPS 14.00 12.67 5.06 5.32 3.01 4.74 9.04 7.55%
DPS 0.00 0.00 0.00 0.00 2.98 0.00 0.00 -
NAPS 1.99 1.84 1.69 1.65 1.59 1.55 1.53 4.47%
Adjusted Per Share Value based on latest NOSH - 48,888
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 29.88 29.30 27.19 25.86 22.46 18.82 17.95 8.86%
EPS 1.12 1.09 0.41 0.43 0.24 0.38 0.60 10.95%
DPS 0.00 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.1597 0.1577 0.1354 0.133 0.1269 0.1235 0.1016 7.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.70 0.66 0.58 0.65 0.61 0.69 0.63 -
P/RPS 0.19 0.19 0.17 0.20 0.22 0.29 0.23 -3.13%
P/EPS 5.00 5.21 11.46 12.22 20.27 14.56 6.97 -5.38%
EY 20.00 19.20 8.72 8.18 4.93 6.87 14.35 5.68%
DY 0.00 0.00 0.00 0.00 4.89 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.39 0.38 0.45 0.41 -2.60%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 29/05/06 15/06/05 26/05/04 26/09/03 22/05/02 31/05/01 -
Price 0.79 0.67 0.62 0.55 0.59 0.65 0.68 -
P/RPS 0.21 0.20 0.18 0.17 0.21 0.28 0.25 -2.86%
P/EPS 5.64 5.29 12.25 10.34 19.60 13.71 7.52 -4.67%
EY 17.72 18.91 8.16 9.67 5.10 7.29 13.29 4.90%
DY 0.00 0.00 0.00 0.00 5.05 0.00 0.00 -
P/NAPS 0.40 0.36 0.37 0.33 0.37 0.42 0.44 -1.57%

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