[CCK] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -48.75%
YoY- 56.08%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 94,192 101,135 98,719 89,877 77,314 72,212 61,399 6.80%
PBT 2,730 8,220 6,974 6,089 2,465 3,243 3,505 -3.77%
Tax -1,074 -2,309 -2,014 -3,504 -779 -887 -1,121 -0.65%
NP 1,656 5,911 4,960 2,585 1,686 2,356 2,384 -5.45%
-
NP to SH 1,659 5,789 4,934 2,580 1,653 2,321 2,375 -5.36%
-
Tax Rate 39.34% 28.09% 28.88% 57.55% 31.60% 27.35% 31.98% -
Total Cost 92,536 95,224 93,759 87,292 75,628 69,856 59,015 7.16%
-
Net Worth 141,092 137,232 130,625 119,665 116,497 106,765 99,082 5.58%
Dividend
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 141,092 137,232 130,625 119,665 116,497 106,765 99,082 5.58%
NOSH 155,046 157,738 157,380 157,454 157,428 51,577 49,790 19.09%
Ratio Analysis
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.76% 5.84% 5.02% 2.88% 2.18% 3.26% 3.88% -
ROE 1.18% 4.22% 3.78% 2.16% 1.42% 2.17% 2.40% -
Per Share
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 60.75 64.12 62.73 57.08 49.11 140.01 123.32 -10.31%
EPS 1.07 3.67 3.13 1.65 1.05 4.50 4.77 -20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.83 0.76 0.74 2.07 1.99 -11.33%
Adjusted Per Share Value based on latest NOSH - 157,454
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.17 16.29 15.90 14.48 12.45 11.63 9.89 6.80%
EPS 0.27 0.93 0.79 0.42 0.27 0.37 0.38 -5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2273 0.221 0.2104 0.1928 0.1876 0.172 0.1596 5.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.83 0.77 0.68 0.62 0.55 0.94 0.65 -
P/RPS 1.37 1.20 1.08 1.09 1.12 0.67 0.53 15.72%
P/EPS 77.57 20.98 21.69 37.84 52.38 20.89 13.63 30.66%
EY 1.29 4.77 4.61 2.64 1.91 4.79 7.34 -23.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.82 0.82 0.74 0.45 0.33 16.88%
Price Multiplier on Announcement Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/08/13 21/02/12 25/02/11 22/02/10 26/02/09 26/02/08 28/02/07 -
Price 0.80 0.84 0.66 0.65 0.56 1.03 0.66 -
P/RPS 1.32 1.31 1.05 1.14 1.14 0.74 0.54 14.73%
P/EPS 74.77 22.89 21.05 39.67 53.33 22.89 13.84 29.62%
EY 1.34 4.37 4.75 2.52 1.88 4.37 7.23 -22.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.97 0.80 0.86 0.76 0.50 0.33 16.28%

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