[CCK] YoY Cumulative 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- 48.51%
YoY- 29.44%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 308,547 314,677 298,289 273,340 250,582 219,214 185,521 8.13%
PBT 11,542 22,791 20,779 18,576 12,836 10,925 10,150 1.99%
Tax -3,841 -6,608 -5,989 -7,220 -4,026 -3,111 -3,125 3.22%
NP 7,701 16,183 14,790 11,356 8,810 7,814 7,025 1.42%
-
NP to SH 7,697 15,971 14,683 11,339 8,760 7,720 6,973 1.52%
-
Tax Rate 33.28% 28.99% 28.82% 38.87% 31.36% 28.48% 30.79% -
Total Cost 300,846 298,494 283,499 261,984 241,772 211,400 178,496 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 5.29% 11.38% 10.95% 9.46% 7.41% 7.22% 7.04% -
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 199.24 199.59 189.14 173.32 159.05 424.23 372.48 -9.16%
EPS 4.97 10.13 9.31 7.19 5.56 14.94 14.00 -14.71%
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 48.92 49.89 47.29 43.34 39.73 34.76 29.41 8.13%
EPS 1.22 2.53 2.33 1.80 1.39 1.22 1.11 1.46%
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 0.42 0.45 0.40 0.38 0.30 0.23 0.19 12.96%
P/EPS 16.90 8.88 8.06 9.04 8.45 6.56 5.00 20.58%
EY 5.92 11.26 12.41 11.06 11.83 15.24 20.00 -17.06%
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 0.41 0.45 0.45 0.36 0.31 0.22 0.21 10.82%
P/EPS 16.40 8.79 9.24 8.62 8.99 6.29 5.64 17.82%
EY 6.10 11.38 10.83 11.60 11.12 15.89 17.72 -15.11%
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