[CCK] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
07-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -33.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Revenue 61,399 60,328 55,426 52,779 33,010 49,599 36,750 8.92%
PBT 3,505 3,158 1,413 1,681 336 879 1,925 10.49%
Tax -1,121 -855 -499 -670 -110 -533 -619 10.39%
NP 2,384 2,303 914 1,011 226 346 1,306 10.54%
-
NP to SH 2,375 2,275 914 1,011 226 346 1,306 10.47%
-
Tax Rate 31.98% 27.07% 35.31% 39.86% 32.74% 60.64% 32.16% -
Total Cost 59,015 58,025 54,512 51,768 32,784 49,253 35,444 8.86%
-
Net Worth 99,082 90,601 84,942 82,763 75,660 78,097 75,193 4.70%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Net Worth 99,082 90,601 84,942 82,763 75,660 78,097 75,193 4.70%
NOSH 49,790 49,781 49,673 49,558 49,130 49,428 32,979 7.10%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
NP Margin 3.88% 3.82% 1.65% 1.92% 0.68% 0.70% 3.55% -
ROE 2.40% 2.51% 1.08% 1.22% 0.30% 0.44% 1.74% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 123.32 121.19 111.58 106.50 67.19 100.34 111.43 1.70%
EPS 4.77 4.57 1.84 2.04 0.46 0.70 3.96 3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.82 1.71 1.67 1.54 1.58 2.28 -2.24%
Adjusted Per Share Value based on latest NOSH - 49,558
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 9.89 9.72 8.93 8.50 5.32 7.99 5.92 8.92%
EPS 0.38 0.37 0.15 0.16 0.04 0.06 0.21 10.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1596 0.1459 0.1368 0.1333 0.1219 0.1258 0.1211 4.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 26/12/00 -
Price 0.65 0.68 0.56 0.65 0.70 0.57 1.24 -
P/RPS 0.53 0.56 0.50 0.61 1.04 0.57 1.11 -11.58%
P/EPS 13.63 14.88 30.43 31.86 152.17 81.43 31.31 -12.93%
EY 7.34 6.72 3.29 3.14 0.66 1.23 3.19 14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.33 0.39 0.45 0.36 0.54 -7.87%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 28/02/07 27/02/06 27/05/05 07/04/04 28/02/02 25/02/03 26/02/01 -
Price 0.66 0.62 0.62 0.65 0.65 0.61 0.87 -
P/RPS 0.54 0.51 0.56 0.61 0.97 0.61 0.78 -5.94%
P/EPS 13.84 13.57 33.70 31.86 141.30 87.14 21.97 -7.40%
EY 7.23 7.37 2.97 3.14 0.71 1.15 4.55 8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.36 0.39 0.42 0.39 0.38 -2.32%

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