[CCK] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 73.63%
YoY- 12.22%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 77,871 78,103 70,997 62,626 57,772 57,365 55,902 5.67%
PBT 5,782 4,260 3,957 4,415 2,880 1,735 739 40.87%
Tax -1,673 -1,079 -1,116 -1,013 153 -513 -493 22.57%
NP 4,109 3,181 2,841 3,402 3,033 1,222 246 59.84%
-
NP to SH 4,036 3,127 2,789 3,351 2,986 1,167 246 59.37%
-
Tax Rate 28.93% 25.33% 28.20% 22.94% -5.31% 29.57% 66.71% -
Total Cost 73,762 74,922 68,156 59,224 54,739 56,143 55,656 4.80%
-
Net Worth 124,548 121,605 40,814 100,081 94,556 84,917 81,179 7.39%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 124,548 121,605 40,814 100,081 94,556 84,917 81,179 7.39%
NOSH 157,656 157,929 56,686 49,791 49,766 49,659 49,200 21.40%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.28% 4.07% 4.00% 5.43% 5.25% 2.13% 0.44% -
ROE 3.24% 2.57% 6.83% 3.35% 3.16% 1.37% 0.30% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 49.39 49.45 125.24 125.78 116.09 115.52 113.62 -12.95%
EPS 2.56 1.98 4.92 6.73 6.00 2.35 0.50 31.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.72 2.01 1.90 1.71 1.65 -11.54%
Adjusted Per Share Value based on latest NOSH - 49,791
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 12.54 12.58 11.44 10.09 9.31 9.24 9.00 5.68%
EPS 0.65 0.50 0.45 0.54 0.48 0.19 0.04 59.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2006 0.1959 0.0657 0.1612 0.1523 0.1368 0.1308 7.38%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.64 0.52 0.61 0.90 0.66 0.62 0.60 -
P/RPS 1.30 1.05 0.49 0.72 0.57 0.54 0.53 16.12%
P/EPS 25.00 26.26 12.40 13.37 11.00 26.38 120.00 -22.99%
EY 4.00 3.81 8.07 7.48 9.09 3.79 0.83 29.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.68 0.85 0.45 0.35 0.36 0.36 14.46%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 21/08/09 28/08/08 14/08/07 28/08/06 26/08/05 25/08/04 -
Price 0.69 0.65 0.41 0.89 0.64 0.64 0.52 -
P/RPS 1.40 1.31 0.33 0.71 0.55 0.55 0.46 20.37%
P/EPS 26.95 32.83 8.33 13.22 10.67 27.23 104.00 -20.14%
EY 3.71 3.05 12.00 7.56 9.38 3.67 0.96 25.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 0.57 0.44 0.34 0.37 0.32 18.13%

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