[CCK] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -0.53%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 369,456 344,081 314,848 265,136 243,313 239,174 219,087 9.09%
PBT 26,582 22,709 15,919 14,174 13,245 8,826 4,593 33.97%
Tax -7,738 -8,415 -4,874 -3,848 -2,808 -2,818 -2,002 25.26%
NP 18,844 14,294 11,045 10,326 10,437 6,008 2,591 39.17%
-
NP to SH 18,725 14,212 10,895 10,184 10,343 5,898 2,591 39.02%
-
Tax Rate 29.11% 37.06% 30.62% 27.15% 21.20% 31.93% 43.59% -
Total Cost 350,612 329,787 303,803 254,810 232,876 233,166 216,496 8.36%
-
Net Worth 130,625 119,665 116,497 106,765 99,082 90,601 84,942 7.43%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 130,625 119,665 116,497 106,765 99,082 90,601 84,942 7.43%
NOSH 157,380 157,454 157,428 51,577 49,790 49,781 49,673 21.18%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.10% 4.15% 3.51% 3.89% 4.29% 2.51% 1.18% -
ROE 14.33% 11.88% 9.35% 9.54% 10.44% 6.51% 3.05% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 234.75 218.53 199.99 514.05 488.67 480.45 441.05 -9.97%
EPS 11.90 9.03 6.92 19.74 20.77 11.85 5.22 14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.76 0.74 2.07 1.99 1.82 1.71 -11.34%
Adjusted Per Share Value based on latest NOSH - 51,577
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 59.51 55.42 50.71 42.71 39.19 38.53 35.29 9.09%
EPS 3.02 2.29 1.75 1.64 1.67 0.95 0.42 38.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2104 0.1928 0.1876 0.172 0.1596 0.1459 0.1368 7.43%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.68 0.62 0.55 0.94 0.65 0.68 0.56 -
P/RPS 0.29 0.28 0.28 0.18 0.13 0.14 0.13 14.30%
P/EPS 5.72 6.87 7.95 4.76 3.13 5.74 10.74 -9.96%
EY 17.50 14.56 12.58 21.01 31.96 17.42 9.31 11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.74 0.45 0.33 0.37 0.33 16.37%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 22/02/10 26/02/09 26/02/08 28/02/07 27/02/06 27/05/05 -
Price 0.66 0.65 0.56 1.03 0.66 0.62 0.62 -
P/RPS 0.28 0.30 0.28 0.20 0.14 0.13 0.14 12.24%
P/EPS 5.55 7.20 8.09 5.22 3.18 5.23 11.89 -11.92%
EY 18.03 13.89 12.36 19.17 31.47 19.11 8.41 13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.86 0.76 0.50 0.33 0.34 0.36 14.22%

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