[CCK] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 6.29%
YoY- 29.19%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 435,722 410,898 391,979 351,211 328,685 290,211 248,147 9.03%
PBT 17,603 29,196 25,539 24,358 17,096 14,882 14,565 2.95%
Tax -5,177 -8,384 -6,994 -8,913 -5,105 -4,227 -4,138 3.50%
NP 12,426 20,812 18,545 15,445 11,991 10,655 10,427 2.73%
-
NP to SH 11,752 20,544 18,396 15,357 11,887 10,509 10,324 2.01%
-
Tax Rate 29.41% 28.72% 27.39% 36.59% 29.86% 28.40% 28.41% -
Total Cost 423,296 390,086 373,434 335,766 316,694 279,556 237,720 9.26%
-
Net Worth 146,985 145,074 132,720 124,548 121,605 40,814 100,081 6.08%
Dividend
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 146,985 145,074 132,720 124,548 121,605 40,814 100,081 6.08%
NOSH 154,721 157,689 158,000 157,656 157,929 56,686 49,791 19.02%
Ratio Analysis
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.85% 5.07% 4.73% 4.40% 3.65% 3.67% 4.20% -
ROE 8.00% 14.16% 13.86% 12.33% 9.78% 25.75% 10.32% -
Per Share
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 281.62 260.57 248.09 222.77 208.12 511.95 498.37 -8.39%
EPS 7.60 13.03 11.64 9.74 7.53 18.54 20.73 -14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.84 0.79 0.77 0.72 2.01 -10.87%
Adjusted Per Share Value based on latest NOSH - 157,656
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 69.08 65.15 62.15 55.68 52.11 46.01 39.34 9.03%
EPS 1.86 3.26 2.92 2.43 1.88 1.67 1.64 1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.233 0.23 0.2104 0.1975 0.1928 0.0647 0.1587 6.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.855 0.89 0.75 0.64 0.52 0.61 0.90 -
P/RPS 0.30 0.34 0.30 0.29 0.25 0.12 0.18 8.16%
P/EPS 11.26 6.83 6.44 6.57 6.91 3.29 4.34 15.77%
EY 8.88 14.64 15.52 15.22 14.47 30.39 23.04 -13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.97 0.89 0.81 0.68 0.85 0.45 11.23%
Price Multiplier on Announcement Date
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/02/14 22/08/12 23/08/11 24/08/10 21/08/09 28/08/08 14/08/07 -
Price 0.83 0.89 0.73 0.69 0.65 0.41 0.89 -
P/RPS 0.29 0.34 0.29 0.31 0.31 0.08 0.18 7.60%
P/EPS 10.93 6.83 6.27 7.08 8.64 2.21 4.29 15.45%
EY 9.15 14.64 15.95 14.12 11.58 45.22 23.30 -13.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 0.87 0.87 0.84 0.57 0.44 11.04%

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