[CCK] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 23.0%
YoY- 164.13%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 328,685 290,211 248,147 239,675 226,176 216,438 192,810 9.28%
PBT 17,096 14,882 14,565 12,396 5,801 5,420 4,350 25.59%
Tax -5,105 -4,227 -4,138 -2,550 -2,063 -2,511 -1,578 21.59%
NP 11,991 10,655 10,427 9,846 3,738 2,909 2,772 27.61%
-
NP to SH 11,887 10,509 10,324 9,728 3,683 2,909 2,772 27.43%
-
Tax Rate 29.86% 28.40% 28.41% 20.57% 35.56% 46.33% 36.28% -
Total Cost 316,694 279,556 237,720 229,829 222,438 213,529 190,038 8.87%
-
Net Worth 121,605 40,814 100,081 94,556 84,917 81,179 81,311 6.93%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 121,605 40,814 100,081 94,556 84,917 81,179 81,311 6.93%
NOSH 157,929 56,686 49,791 49,766 49,659 49,200 50,503 20.90%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.65% 3.67% 4.20% 4.11% 1.65% 1.34% 1.44% -
ROE 9.78% 25.75% 10.32% 10.29% 4.34% 3.58% 3.41% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 208.12 511.95 498.37 481.60 455.45 439.91 381.77 -9.60%
EPS 7.53 18.54 20.73 19.55 7.42 5.91 5.49 5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.72 2.01 1.90 1.71 1.65 1.61 -11.55%
Adjusted Per Share Value based on latest NOSH - 49,766
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 52.94 46.75 39.97 38.61 36.43 34.86 31.06 9.28%
EPS 1.91 1.69 1.66 1.57 0.59 0.47 0.45 27.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.0657 0.1612 0.1523 0.1368 0.1308 0.131 6.93%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.52 0.61 0.90 0.66 0.62 0.60 0.63 -
P/RPS 0.25 0.12 0.18 0.14 0.14 0.14 0.17 6.63%
P/EPS 6.91 3.29 4.34 3.38 8.36 10.15 11.48 -8.10%
EY 14.47 30.39 23.04 29.62 11.96 9.85 8.71 8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.85 0.45 0.35 0.36 0.36 0.39 9.69%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 28/08/08 14/08/07 28/08/06 26/08/05 25/08/04 27/08/03 -
Price 0.65 0.41 0.89 0.64 0.64 0.52 0.68 -
P/RPS 0.31 0.08 0.18 0.13 0.14 0.12 0.18 9.47%
P/EPS 8.64 2.21 4.29 3.27 8.63 8.79 12.39 -5.82%
EY 11.58 45.22 23.30 30.54 11.59 11.37 8.07 6.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.57 0.44 0.34 0.37 0.32 0.42 12.23%

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