[CCK] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 109.98%
YoY- 23.22%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 98,710 94,831 88,127 80,765 74,034 57,330 57,350 9.46%
PBT 6,392 5,060 5,081 4,954 4,080 2,914 3,129 12.63%
Tax -1,718 -1,335 -1,411 -1,507 -1,239 -963 -799 13.59%
NP 4,674 3,725 3,670 3,447 2,841 1,951 2,330 12.29%
-
NP to SH 4,638 3,701 3,707 3,471 2,817 1,930 2,314 12.27%
-
Tax Rate 26.88% 26.38% 27.77% 30.42% 30.37% 33.05% 25.54% -
Total Cost 94,036 91,106 84,457 77,318 71,193 55,379 55,020 9.33%
-
Net Worth 140,402 133,865 119,885 118,329 108,994 98,987 91,564 7.37%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 140,402 133,865 119,885 118,329 108,994 98,987 91,564 7.37%
NOSH 157,755 157,489 157,744 157,772 52,654 49,742 49,763 21.18%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.74% 3.93% 4.16% 4.27% 3.84% 3.40% 4.06% -
ROE 3.30% 2.76% 3.09% 2.93% 2.58% 1.95% 2.53% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 62.57 60.21 55.87 51.19 140.60 115.25 115.25 -9.67%
EPS 2.94 2.35 2.35 2.20 5.35 3.88 4.65 -7.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.85 0.76 0.75 2.07 1.99 1.84 -11.39%
Adjusted Per Share Value based on latest NOSH - 157,772
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 15.65 15.04 13.97 12.81 11.74 9.09 9.09 9.46%
EPS 0.74 0.59 0.59 0.55 0.45 0.31 0.37 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2226 0.2122 0.1901 0.1876 0.1728 0.1569 0.1452 7.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.90 0.75 0.65 0.47 0.98 0.70 0.66 -
P/RPS 1.44 1.25 1.16 0.92 0.70 0.61 0.57 16.68%
P/EPS 30.61 31.91 27.66 21.36 18.32 18.04 14.19 13.65%
EY 3.27 3.13 3.62 4.68 5.46 5.54 7.05 -12.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.88 0.86 0.63 0.47 0.35 0.36 18.74%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 23/05/11 24/05/10 19/05/09 26/05/08 25/05/07 29/05/06 -
Price 0.89 0.86 0.62 0.50 0.94 0.79 0.67 -
P/RPS 1.42 1.43 1.11 0.98 0.67 0.69 0.58 16.07%
P/EPS 30.27 36.60 26.38 22.73 17.57 20.36 14.41 13.15%
EY 3.30 2.73 3.79 4.40 5.69 4.91 6.94 -11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.82 0.67 0.45 0.40 0.36 18.54%

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