[CCK] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 5.29%
YoY- 125.77%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 331,518 309,746 254,323 242,242 234,272 216,440 204,660 8.36%
PBT 19,085 16,697 14,436 12,898 7,081 4,861 5,357 23.55%
Tax -5,690 -4,982 -4,082 -2,542 -2,462 -2,173 -1,899 20.04%
NP 13,395 11,715 10,354 10,356 4,619 2,688 3,458 25.29%
-
NP to SH 13,285 11,563 10,238 10,243 4,537 2,688 3,458 25.12%
-
Tax Rate 29.81% 29.84% 28.28% 19.71% 34.77% 44.70% 35.45% -
Total Cost 318,123 298,031 243,969 231,886 229,653 213,752 201,202 7.92%
-
Net Worth 124,666 114,903 103,686 96,067 87,512 84,111 81,693 7.29%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 124,666 114,903 103,686 96,067 87,512 84,111 81,693 7.29%
NOSH 157,805 157,402 50,826 49,776 49,722 49,770 49,511 21.29%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.04% 3.78% 4.07% 4.28% 1.97% 1.24% 1.69% -
ROE 10.66% 10.06% 9.87% 10.66% 5.18% 3.20% 4.23% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 210.08 196.79 500.37 486.66 471.16 434.88 413.36 -10.65%
EPS 8.42 7.35 20.14 20.58 9.12 5.40 6.98 3.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.73 2.04 1.93 1.76 1.69 1.65 -11.54%
Adjusted Per Share Value based on latest NOSH - 49,776
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 53.40 49.89 40.97 39.02 37.74 34.86 32.97 8.36%
EPS 2.14 1.86 1.65 1.65 0.73 0.43 0.56 25.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2008 0.1851 0.167 0.1547 0.141 0.1355 0.1316 7.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.65 0.47 0.88 0.69 0.66 0.59 0.64 -
P/RPS 0.31 0.24 0.18 0.14 0.14 0.14 0.15 12.84%
P/EPS 7.72 6.40 4.37 3.35 7.23 10.92 9.16 -2.80%
EY 12.95 15.63 22.89 29.82 13.83 9.15 10.91 2.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.64 0.43 0.36 0.38 0.35 0.39 13.17%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 26/11/08 03/12/07 29/11/06 28/11/05 26/11/04 19/11/03 -
Price 0.64 0.47 0.98 0.61 0.64 0.67 0.61 -
P/RPS 0.30 0.24 0.20 0.13 0.14 0.15 0.15 12.23%
P/EPS 7.60 6.40 4.87 2.96 7.01 12.41 8.73 -2.28%
EY 13.15 15.63 20.55 33.73 14.26 8.06 11.45 2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.48 0.32 0.36 0.40 0.37 13.93%

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