[CCK] YoY Cumulative 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- 65.63%
YoY- 13.47%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 314,677 298,289 273,340 250,582 219,214 185,521 181,903 9.55%
PBT 22,791 20,779 18,576 12,836 10,925 10,150 9,516 15.65%
Tax -6,608 -5,989 -7,220 -4,026 -3,111 -3,125 -2,703 16.04%
NP 16,183 14,790 11,356 8,810 7,814 7,025 6,813 15.49%
-
NP to SH 15,971 14,683 11,339 8,760 7,720 6,973 6,742 15.44%
-
Tax Rate 28.99% 28.82% 38.87% 31.36% 28.48% 30.79% 28.40% -
Total Cost 298,494 283,499 261,984 241,772 211,400 178,496 175,090 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 11.38% 10.95% 9.46% 7.41% 7.22% 7.04% 6.89% -
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 199.59 189.14 173.32 159.05 424.23 372.48 341.84 -8.57%
EPS 10.13 9.31 7.19 5.56 14.94 14.00 12.67 -3.65%
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 50.69 48.05 44.03 40.36 35.31 29.88 29.30 9.55%
EPS 2.57 2.37 1.83 1.41 1.24 1.12 1.09 15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.226 0.2159 0.1931 0.1903 0.1723 0.1597 0.1577 6.17%
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 0.45 0.40 0.38 0.30 0.23 0.19 0.19 15.43%
P/EPS 8.88 8.06 9.04 8.45 6.56 5.00 5.21 9.28%
EY 11.26 12.41 11.06 11.83 15.24 20.00 19.20 -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 0.45 0.45 0.36 0.31 0.22 0.21 0.20 14.45%
P/EPS 8.79 9.24 8.62 8.99 6.29 5.64 5.29 8.82%
EY 11.38 10.83 11.60 11.12 15.89 17.72 18.91 -8.10%
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