[CCK] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -10.12%
YoY- -57.16%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 57,350 57,256 51,630 45,542 45,961 39,895 43,517 4.70%
PBT 3,129 704 492 593 1,184 1,312 2,099 6.87%
Tax -799 -401 -360 -282 -458 -544 -647 3.57%
NP 2,330 303 132 311 726 768 1,452 8.19%
-
NP to SH 2,314 303 132 311 726 768 1,452 8.07%
-
Tax Rate 25.54% 56.96% 73.17% 47.55% 38.68% 41.46% 30.82% -
Total Cost 55,020 56,953 51,498 45,231 45,235 39,127 42,065 4.57%
-
Net Worth 91,564 83,945 80,666 78,490 76,551 63,174 72,929 3.86%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - 306 - - - -
Div Payout % - - - 98.41% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 91,564 83,945 80,666 78,490 76,551 63,174 72,929 3.86%
NOSH 49,763 49,672 48,888 49,365 49,387 41,290 32,999 7.08%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.06% 0.53% 0.26% 0.68% 1.58% 1.93% 3.34% -
ROE 2.53% 0.36% 0.16% 0.40% 0.95% 1.22% 1.99% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 115.25 115.27 105.61 92.26 93.06 96.62 131.87 -2.21%
EPS 4.65 0.61 0.27 0.63 1.47 1.86 4.40 0.92%
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 1.84 1.69 1.65 1.59 1.55 1.53 2.21 -3.00%
Adjusted Per Share Value based on latest NOSH - 49,365
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.24 9.22 8.32 7.34 7.40 6.43 7.01 4.70%
EPS 0.37 0.05 0.02 0.05 0.12 0.12 0.23 8.24%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.1475 0.1352 0.1299 0.1264 0.1233 0.1018 0.1175 3.86%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.66 0.58 0.65 0.61 0.69 0.63 2.31 -
P/RPS 0.57 0.50 0.62 0.66 0.74 0.65 1.75 -17.04%
P/EPS 14.19 95.08 240.74 96.83 46.94 33.87 52.50 -19.58%
EY 7.05 1.05 0.42 1.03 2.13 2.95 1.90 24.41%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.39 0.38 0.45 0.41 1.05 -16.33%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 15/06/05 26/05/04 26/09/03 22/05/02 31/05/01 06/06/00 -
Price 0.67 0.62 0.55 0.59 0.65 0.68 1.69 -
P/RPS 0.58 0.54 0.52 0.64 0.70 0.70 1.28 -12.35%
P/EPS 14.41 101.64 203.70 93.65 44.22 36.56 38.41 -15.06%
EY 6.94 0.98 0.49 1.07 2.26 2.74 2.60 17.76%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.33 0.37 0.42 0.44 0.76 -11.70%

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