[CCK] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 43.68%
YoY- 6.8%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 119,772 98,710 94,831 88,127 80,765 74,034 57,330 11.98%
PBT 6,410 6,392 5,060 5,081 4,954 4,080 2,914 12.87%
Tax -1,846 -1,718 -1,335 -1,411 -1,507 -1,239 -963 10.51%
NP 4,564 4,674 3,725 3,670 3,447 2,841 1,951 13.95%
-
NP to SH 4,553 4,638 3,701 3,707 3,471 2,817 1,930 14.09%
-
Tax Rate 28.80% 26.88% 26.38% 27.77% 30.42% 30.37% 33.05% -
Total Cost 115,208 94,036 91,106 84,457 77,318 71,193 55,379 11.91%
-
Net Worth 145,572 140,402 133,865 119,885 118,329 108,994 98,987 6.10%
Dividend
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 145,572 140,402 133,865 119,885 118,329 108,994 98,987 6.10%
NOSH 154,863 157,755 157,489 157,744 157,772 52,654 49,742 19.06%
Ratio Analysis
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.81% 4.74% 3.93% 4.16% 4.27% 3.84% 3.40% -
ROE 3.13% 3.30% 2.76% 3.09% 2.93% 2.58% 1.95% -
Per Share
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 77.34 62.57 60.21 55.87 51.19 140.60 115.25 -5.94%
EPS 2.94 2.94 2.35 2.35 2.20 5.35 3.88 -4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.85 0.76 0.75 2.07 1.99 -10.88%
Adjusted Per Share Value based on latest NOSH - 157,744
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.99 15.65 15.04 13.97 12.81 11.74 9.09 11.98%
EPS 0.72 0.74 0.59 0.59 0.55 0.45 0.31 13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2308 0.2226 0.2122 0.1901 0.1876 0.1728 0.1569 6.11%
Price Multiplier on Financial Quarter End Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.84 0.90 0.75 0.65 0.47 0.98 0.70 -
P/RPS 1.09 1.44 1.25 1.16 0.92 0.70 0.61 9.33%
P/EPS 28.57 30.61 31.91 27.66 21.36 18.32 18.04 7.32%
EY 3.50 3.27 3.13 3.62 4.68 5.46 5.54 -6.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.01 0.88 0.86 0.63 0.47 0.35 15.42%
Price Multiplier on Announcement Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/11/13 17/05/12 23/05/11 24/05/10 19/05/09 26/05/08 25/05/07 -
Price 0.815 0.89 0.86 0.62 0.50 0.94 0.79 -
P/RPS 1.05 1.42 1.43 1.11 0.98 0.67 0.69 6.66%
P/EPS 27.72 30.27 36.60 26.38 22.73 17.57 20.36 4.85%
EY 3.61 3.30 2.73 3.79 4.40 5.69 4.91 -4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 1.01 0.82 0.67 0.45 0.40 12.68%

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