[CCK] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 33.7%
YoY- 29.49%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 355,002 308,547 314,677 298,289 273,340 250,582 219,214 7.69%
PBT 10,306 11,542 22,791 20,779 18,576 12,836 10,925 -0.89%
Tax -2,806 -3,841 -6,608 -5,989 -7,220 -4,026 -3,111 -1.57%
NP 7,500 7,701 16,183 14,790 11,356 8,810 7,814 -0.62%
-
NP to SH 7,489 7,697 15,971 14,683 11,339 8,760 7,720 -0.46%
-
Tax Rate 27.23% 33.28% 28.99% 28.82% 38.87% 31.36% 28.48% -
Total Cost 347,502 300,846 298,494 283,499 261,984 241,772 211,400 7.94%
-
Net Worth 151,636 145,572 140,317 134,055 119,855 118,165 106,963 5.51%
Dividend
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 151,636 145,572 140,317 134,055 119,855 118,165 106,963 5.51%
NOSH 154,731 154,863 157,660 157,712 157,705 157,553 51,673 18.36%
Ratio Analysis
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.11% 2.50% 5.14% 4.96% 4.15% 3.52% 3.56% -
ROE 4.94% 5.29% 11.38% 10.95% 9.46% 7.41% 7.22% -
Per Share
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 229.43 199.24 199.59 189.14 173.32 159.05 424.23 -9.01%
EPS 4.84 4.97 10.13 9.31 7.19 5.56 14.94 -15.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.94 0.89 0.85 0.76 0.75 2.07 -10.86%
Adjusted Per Share Value based on latest NOSH - 157,489
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 56.29 48.92 49.89 47.29 43.34 39.73 34.76 7.69%
EPS 1.19 1.22 2.53 2.33 1.80 1.39 1.22 -0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2404 0.2308 0.2225 0.2125 0.19 0.1874 0.1696 5.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.955 0.84 0.90 0.75 0.65 0.47 0.98 -
P/RPS 0.42 0.42 0.45 0.40 0.38 0.30 0.23 9.70%
P/EPS 19.73 16.90 8.88 8.06 9.04 8.45 6.56 18.44%
EY 5.07 5.92 11.26 12.41 11.06 11.83 15.24 -15.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.89 1.01 0.88 0.86 0.63 0.47 11.78%
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 24/11/14 27/11/13 17/05/12 23/05/11 24/05/10 19/05/09 26/05/08 -
Price 0.885 0.815 0.89 0.86 0.62 0.50 0.94 -
P/RPS 0.39 0.41 0.45 0.45 0.36 0.31 0.22 9.20%
P/EPS 18.29 16.40 8.79 9.24 8.62 8.99 6.29 17.83%
EY 5.47 6.10 11.38 10.83 11.60 11.12 15.89 -15.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 1.00 1.01 0.82 0.67 0.45 11.24%

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