[CCK] YoY Quarter Result on 30-Sep-2008 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 30.37%
YoY- 40.82%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 114,832 104,739 95,336 92,503 72,968 66,792 64,225 10.16%
PBT 8,179 8,745 7,406 5,417 3,602 3,731 3,229 16.74%
Tax -2,581 -2,640 -2,325 -1,740 -985 -1,041 -1,049 16.18%
NP 5,598 6,105 5,081 3,677 2,617 2,690 2,180 17.01%
-
NP to SH 5,544 6,048 5,034 3,636 2,582 2,668 2,153 17.06%
-
Tax Rate 31.56% 30.19% 31.39% 32.12% 27.35% 27.90% 32.49% -
Total Cost 109,234 98,634 90,255 88,826 70,351 64,102 62,045 9.88%
-
Net Worth 137,025 127,575 124,666 114,903 103,686 96,067 87,512 7.75%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 137,025 127,575 124,666 114,903 103,686 96,067 87,512 7.75%
NOSH 157,500 157,500 157,805 157,402 50,826 49,776 49,722 21.17%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.87% 5.83% 5.33% 3.98% 3.59% 4.03% 3.39% -
ROE 4.05% 4.74% 4.04% 3.16% 2.49% 2.78% 2.46% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 72.91 66.50 60.41 58.77 143.56 134.18 129.17 -9.08%
EPS 3.52 3.84 3.19 2.31 5.08 5.36 4.33 -3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.81 0.79 0.73 2.04 1.93 1.76 -11.07%
Adjusted Per Share Value based on latest NOSH - 157,402
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 18.21 16.61 15.12 14.67 11.57 10.59 10.18 10.17%
EPS 0.88 0.96 0.80 0.58 0.41 0.42 0.34 17.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2173 0.2023 0.1977 0.1822 0.1644 0.1523 0.1387 7.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.73 0.66 0.65 0.47 0.88 0.69 0.66 -
P/RPS 1.00 0.99 1.08 0.80 0.61 0.51 0.51 11.87%
P/EPS 20.74 17.19 20.38 20.35 17.32 12.87 15.24 5.26%
EY 4.82 5.82 4.91 4.91 5.77 7.77 6.56 -5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.82 0.64 0.43 0.36 0.38 14.12%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 26/11/10 19/11/09 26/11/08 03/12/07 29/11/06 28/11/05 -
Price 0.79 0.68 0.64 0.47 0.98 0.61 0.64 -
P/RPS 1.08 1.02 1.06 0.80 0.68 0.45 0.50 13.68%
P/EPS 22.44 17.71 20.06 20.35 19.29 11.38 14.78 7.20%
EY 4.46 5.65 4.98 4.91 5.18 8.79 6.77 -6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.81 0.64 0.48 0.32 0.36 16.70%

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