[CCK] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 11.76%
YoY- 14.89%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 410,799 402,072 360,614 331,518 309,746 254,323 242,242 8.45%
PBT 19,784 24,973 25,697 19,085 16,697 14,436 12,898 6.79%
Tax -5,532 -6,935 -9,228 -5,690 -4,982 -4,082 -2,542 12.69%
NP 14,252 18,038 16,469 13,395 11,715 10,354 10,356 5.03%
-
NP to SH 13,967 17,892 16,371 13,285 11,563 10,238 10,243 4.88%
-
Tax Rate 27.96% 27.77% 35.91% 29.81% 29.84% 28.28% 19.71% -
Total Cost 396,547 384,034 344,145 318,123 298,031 243,969 231,886 8.59%
-
Net Worth 141,289 137,025 127,575 124,666 114,903 103,686 96,067 6.11%
Dividend
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 141,289 137,025 127,575 124,666 114,903 103,686 96,067 6.11%
NOSH 155,263 157,500 157,500 157,805 157,402 50,826 49,776 19.11%
Ratio Analysis
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.47% 4.49% 4.57% 4.04% 3.78% 4.07% 4.28% -
ROE 9.89% 13.06% 12.83% 10.66% 10.06% 9.87% 10.66% -
Per Share
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 264.58 255.28 228.96 210.08 196.79 500.37 486.66 -8.94%
EPS 9.00 11.36 10.39 8.42 7.35 20.14 20.58 -11.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.81 0.79 0.73 2.04 1.93 -10.91%
Adjusted Per Share Value based on latest NOSH - 157,805
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 65.13 63.75 57.18 52.56 49.11 40.32 38.41 8.45%
EPS 2.21 2.84 2.60 2.11 1.83 1.62 1.62 4.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.224 0.2173 0.2023 0.1977 0.1822 0.1644 0.1523 6.11%
Price Multiplier on Financial Quarter End Date
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.90 0.73 0.66 0.65 0.47 0.88 0.69 -
P/RPS 0.34 0.29 0.29 0.31 0.24 0.18 0.14 14.61%
P/EPS 10.00 6.43 6.35 7.72 6.40 4.37 3.35 18.31%
EY 10.00 15.56 15.75 12.95 15.63 22.89 29.82 -15.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.84 0.81 0.82 0.64 0.43 0.36 16.82%
Price Multiplier on Announcement Date
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/05/13 22/11/11 26/11/10 19/11/09 26/11/08 03/12/07 29/11/06 -
Price 0.90 0.79 0.68 0.64 0.47 0.98 0.61 -
P/RPS 0.34 0.31 0.30 0.30 0.24 0.20 0.13 15.92%
P/EPS 10.00 6.95 6.54 7.60 6.40 4.87 2.96 20.58%
EY 10.00 14.38 15.29 13.15 15.63 20.55 33.73 -17.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.91 0.84 0.81 0.64 0.48 0.32 18.96%

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