[CCK] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 0.98%
YoY- 75.36%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 344,081 314,848 265,136 243,313 239,174 219,087 207,840 8.75%
PBT 22,709 15,919 14,174 13,245 8,826 4,593 6,159 24.26%
Tax -8,415 -4,874 -3,848 -2,808 -2,818 -2,002 -2,036 26.65%
NP 14,294 11,045 10,326 10,437 6,008 2,591 4,123 23.00%
-
NP to SH 14,212 10,895 10,184 10,343 5,898 2,591 4,123 22.88%
-
Tax Rate 37.06% 30.62% 27.15% 21.20% 31.93% 43.59% 33.06% -
Total Cost 329,787 303,803 254,810 232,876 233,166 216,496 203,717 8.35%
-
Net Worth 119,665 116,497 106,765 99,082 90,601 84,942 82,763 6.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 119,665 116,497 106,765 99,082 90,601 84,942 82,763 6.33%
NOSH 157,454 157,428 51,577 49,790 49,781 49,673 49,558 21.22%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.15% 3.51% 3.89% 4.29% 2.51% 1.18% 1.98% -
ROE 11.88% 9.35% 9.54% 10.44% 6.51% 3.05% 4.98% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 218.53 199.99 514.05 488.67 480.45 441.05 419.38 -10.28%
EPS 9.03 6.92 19.74 20.77 11.85 5.22 8.32 1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 2.07 1.99 1.82 1.71 1.67 -12.28%
Adjusted Per Share Value based on latest NOSH - 49,790
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 54.55 49.92 42.04 38.58 37.92 34.74 32.95 8.75%
EPS 2.25 1.73 1.61 1.64 0.94 0.41 0.65 22.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1897 0.1847 0.1693 0.1571 0.1436 0.1347 0.1312 6.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.62 0.55 0.94 0.65 0.68 0.56 0.65 -
P/RPS 0.28 0.28 0.18 0.13 0.14 0.13 0.15 10.95%
P/EPS 6.87 7.95 4.76 3.13 5.74 10.74 7.81 -2.11%
EY 14.56 12.58 21.01 31.96 17.42 9.31 12.80 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 0.45 0.33 0.37 0.33 0.39 13.17%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 26/02/09 26/02/08 28/02/07 27/02/06 27/05/05 07/04/04 -
Price 0.65 0.56 1.03 0.66 0.62 0.62 0.65 -
P/RPS 0.30 0.28 0.20 0.14 0.13 0.14 0.15 12.23%
P/EPS 7.20 8.09 5.22 3.18 5.23 11.89 7.81 -1.34%
EY 13.89 12.36 19.17 31.47 19.11 8.41 12.80 1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.50 0.33 0.34 0.36 0.39 14.07%

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