[CCK] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 24.75%
YoY- 29.56%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 242,242 234,272 216,440 204,660 165,510 159,617 168,869 6.19%
PBT 12,898 7,081 4,861 5,357 4,341 6,302 9,176 5.83%
Tax -2,542 -2,462 -2,173 -1,899 -1,697 -2,407 -2,546 -0.02%
NP 10,356 4,619 2,688 3,458 2,644 3,895 6,630 7.71%
-
NP to SH 10,243 4,537 2,688 3,458 2,669 3,895 6,630 7.51%
-
Tax Rate 19.71% 34.77% 44.70% 35.45% 39.09% 38.19% 27.75% -
Total Cost 231,886 229,653 213,752 201,202 162,866 155,722 162,239 6.13%
-
Net Worth 96,067 87,512 84,111 81,693 77,939 76,342 74,566 4.31%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 716 - - -
Div Payout % - - - - 26.83% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 96,067 87,512 84,111 81,693 77,939 76,342 74,566 4.31%
NOSH 49,776 49,722 49,770 49,511 49,642 49,572 32,994 7.09%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.28% 1.97% 1.24% 1.69% 1.60% 2.44% 3.93% -
ROE 10.66% 5.18% 3.20% 4.23% 3.42% 5.10% 8.89% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 486.66 471.16 434.88 413.36 333.40 321.98 511.82 -0.83%
EPS 20.58 9.12 5.40 6.98 5.38 7.86 20.09 0.40%
DPS 0.00 0.00 0.00 0.00 1.45 0.00 0.00 -
NAPS 1.93 1.76 1.69 1.65 1.57 1.54 2.26 -2.59%
Adjusted Per Share Value based on latest NOSH - 49,511
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 38.41 37.14 34.32 32.45 26.24 25.31 26.77 6.19%
EPS 1.62 0.72 0.43 0.55 0.42 0.62 1.05 7.49%
DPS 0.00 0.00 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.1523 0.1387 0.1334 0.1295 0.1236 0.121 0.1182 4.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.69 0.66 0.59 0.64 0.60 0.60 1.40 -
P/RPS 0.14 0.14 0.14 0.15 0.18 0.19 0.27 -10.36%
P/EPS 3.35 7.23 10.92 9.16 11.16 7.64 6.97 -11.48%
EY 29.82 13.83 9.15 10.91 8.96 13.10 14.35 12.95%
DY 0.00 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.36 0.38 0.35 0.39 0.38 0.39 0.62 -8.65%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 26/11/04 19/11/03 26/11/02 28/11/01 30/11/00 -
Price 0.61 0.64 0.67 0.61 0.64 0.68 1.45 -
P/RPS 0.13 0.14 0.15 0.15 0.19 0.21 0.28 -11.99%
P/EPS 2.96 7.01 12.41 8.73 11.90 8.65 7.22 -13.80%
EY 33.73 14.26 8.06 11.45 8.40 11.55 13.86 15.97%
DY 0.00 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.32 0.36 0.40 0.37 0.41 0.44 0.64 -10.90%

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