[CCK] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 10.03%
YoY- 12.94%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 402,072 360,614 331,518 309,746 254,323 242,242 234,272 9.41%
PBT 24,973 25,697 19,085 16,697 14,436 12,898 7,081 23.36%
Tax -6,935 -9,228 -5,690 -4,982 -4,082 -2,542 -2,462 18.82%
NP 18,038 16,469 13,395 11,715 10,354 10,356 4,619 25.47%
-
NP to SH 17,892 16,371 13,285 11,563 10,238 10,243 4,537 25.68%
-
Tax Rate 27.77% 35.91% 29.81% 29.84% 28.28% 19.71% 34.77% -
Total Cost 384,034 344,145 318,123 298,031 243,969 231,886 229,653 8.94%
-
Net Worth 137,025 127,575 124,666 114,903 103,686 96,067 87,512 7.75%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 137,025 127,575 124,666 114,903 103,686 96,067 87,512 7.75%
NOSH 157,500 157,500 157,805 157,402 50,826 49,776 49,722 21.17%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.49% 4.57% 4.04% 3.78% 4.07% 4.28% 1.97% -
ROE 13.06% 12.83% 10.66% 10.06% 9.87% 10.66% 5.18% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 255.28 228.96 210.08 196.79 500.37 486.66 471.16 -9.70%
EPS 11.36 10.39 8.42 7.35 20.14 20.58 9.12 3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.81 0.79 0.73 2.04 1.93 1.76 -11.07%
Adjusted Per Share Value based on latest NOSH - 157,402
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 63.75 57.18 52.56 49.11 40.32 38.41 37.14 9.41%
EPS 2.84 2.60 2.11 1.83 1.62 1.62 0.72 25.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2173 0.2023 0.1977 0.1822 0.1644 0.1523 0.1387 7.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.73 0.66 0.65 0.47 0.88 0.69 0.66 -
P/RPS 0.29 0.29 0.31 0.24 0.18 0.14 0.14 12.89%
P/EPS 6.43 6.35 7.72 6.40 4.37 3.35 7.23 -1.93%
EY 15.56 15.75 12.95 15.63 22.89 29.82 13.83 1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.82 0.64 0.43 0.36 0.38 14.12%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 26/11/10 19/11/09 26/11/08 03/12/07 29/11/06 28/11/05 -
Price 0.79 0.68 0.64 0.47 0.98 0.61 0.64 -
P/RPS 0.31 0.30 0.30 0.24 0.20 0.13 0.14 14.15%
P/EPS 6.95 6.54 7.60 6.40 4.87 2.96 7.01 -0.14%
EY 14.38 15.29 13.15 15.63 20.55 33.73 14.26 0.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.81 0.64 0.48 0.32 0.36 16.70%

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