[CCK] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
07-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 19.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Revenue 243,313 239,174 219,087 207,840 155,877 182,099 169,342 6.22%
PBT 13,245 8,826 4,593 6,159 4,713 4,884 9,141 6.37%
Tax -2,808 -2,818 -2,002 -2,036 -1,898 -2,120 -2,763 0.26%
NP 10,437 6,008 2,591 4,123 2,815 2,764 6,378 8.55%
-
NP to SH 10,343 5,898 2,591 4,123 2,815 2,789 6,378 8.38%
-
Tax Rate 21.20% 31.93% 43.59% 33.06% 40.27% 43.41% 30.23% -
Total Cost 232,876 233,166 216,496 203,717 153,062 179,335 162,964 6.12%
-
Net Worth 99,082 90,601 84,942 82,763 75,660 78,097 75,193 4.70%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Div - - - - - 716 - -
Div Payout % - - - - - 25.68% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Net Worth 99,082 90,601 84,942 82,763 75,660 78,097 75,193 4.70%
NOSH 49,790 49,781 49,673 49,558 49,130 49,428 32,979 7.10%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
NP Margin 4.29% 2.51% 1.18% 1.98% 1.81% 1.52% 3.77% -
ROE 10.44% 6.51% 3.05% 4.98% 3.72% 3.57% 8.48% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 488.67 480.45 441.05 419.38 317.27 368.41 513.47 -0.82%
EPS 20.77 11.85 5.22 8.32 5.73 5.64 19.34 1.19%
DPS 0.00 0.00 0.00 0.00 0.00 1.45 0.00 -
NAPS 1.99 1.82 1.71 1.67 1.54 1.58 2.28 -2.24%
Adjusted Per Share Value based on latest NOSH - 49,558
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 39.19 38.53 35.29 33.48 25.11 29.33 27.28 6.22%
EPS 1.67 0.95 0.42 0.66 0.45 0.45 1.03 8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.1596 0.1459 0.1368 0.1333 0.1219 0.1258 0.1211 4.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 26/12/00 -
Price 0.65 0.68 0.56 0.65 0.70 0.57 1.24 -
P/RPS 0.13 0.14 0.13 0.15 0.22 0.15 0.24 -9.70%
P/EPS 3.13 5.74 10.74 7.81 12.22 10.10 6.41 -11.25%
EY 31.96 17.42 9.31 12.80 8.19 9.90 15.60 12.69%
DY 0.00 0.00 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 0.33 0.37 0.33 0.39 0.45 0.36 0.54 -7.87%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 28/02/07 27/02/06 27/05/05 07/04/04 28/02/02 25/02/03 26/02/01 -
Price 0.66 0.62 0.62 0.65 0.65 0.61 0.87 -
P/RPS 0.14 0.13 0.14 0.15 0.20 0.17 0.17 -3.18%
P/EPS 3.18 5.23 11.89 7.81 11.34 10.81 4.50 -5.61%
EY 31.47 19.11 8.41 12.80 8.81 9.25 22.23 5.96%
DY 0.00 0.00 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 0.33 0.34 0.36 0.39 0.42 0.39 0.38 -2.32%

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