[CCK] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 6.98%
YoY- 30.45%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 408,770 404,488 369,456 344,081 314,848 265,136 243,313 8.30%
PBT 16,109 26,219 26,582 22,709 15,919 14,174 13,245 3.05%
Tax -4,830 -7,230 -7,738 -8,415 -4,874 -3,848 -2,808 8.70%
NP 11,279 18,989 18,844 14,294 11,045 10,326 10,437 1.20%
-
NP to SH 11,053 18,747 18,725 14,212 10,895 10,184 10,343 1.02%
-
Tax Rate 29.98% 27.58% 29.11% 37.06% 30.62% 27.15% 21.20% -
Total Cost 397,491 385,499 350,612 329,787 303,803 254,810 232,876 8.57%
-
Net Worth 141,092 137,232 130,625 119,665 116,497 106,765 99,082 5.58%
Dividend
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 141,092 137,232 130,625 119,665 116,497 106,765 99,082 5.58%
NOSH 155,046 157,738 157,380 157,454 157,428 51,577 49,790 19.09%
Ratio Analysis
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.76% 4.69% 5.10% 4.15% 3.51% 3.89% 4.29% -
ROE 7.83% 13.66% 14.33% 11.88% 9.35% 9.54% 10.44% -
Per Share
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 263.64 256.43 234.75 218.53 199.99 514.05 488.67 -9.05%
EPS 7.13 11.88 11.90 9.03 6.92 19.74 20.77 -15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.83 0.76 0.74 2.07 1.99 -11.33%
Adjusted Per Share Value based on latest NOSH - 157,454
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 65.84 65.15 59.51 55.42 50.71 42.71 39.19 8.30%
EPS 1.78 3.02 3.02 2.29 1.75 1.64 1.67 0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2273 0.221 0.2104 0.1928 0.1876 0.172 0.1596 5.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.83 0.77 0.68 0.62 0.55 0.94 0.65 -
P/RPS 0.31 0.30 0.29 0.28 0.28 0.18 0.13 14.30%
P/EPS 11.64 6.48 5.72 6.87 7.95 4.76 3.13 22.38%
EY 8.59 15.43 17.50 14.56 12.58 21.01 31.96 -18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.82 0.82 0.74 0.45 0.33 16.88%
Price Multiplier on Announcement Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/08/13 21/02/12 25/02/11 22/02/10 26/02/09 26/02/08 28/02/07 -
Price 0.80 0.84 0.66 0.65 0.56 1.03 0.66 -
P/RPS 0.30 0.33 0.28 0.30 0.28 0.20 0.14 12.43%
P/EPS 11.22 7.07 5.55 7.20 8.09 5.22 3.18 21.40%
EY 8.91 14.15 18.03 13.89 12.36 19.17 31.47 -17.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.97 0.80 0.86 0.76 0.50 0.33 16.28%

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