[CCK] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -3.71%
YoY- 25.92%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 351,443 321,579 281,840 243,293 239,268 224,713 213,928 8.62%
PBT 22,836 16,793 15,340 13,030 11,251 4,805 6,058 24.73%
Tax -8,319 -5,142 -4,124 -2,972 -3,216 -2,043 -2,114 25.63%
NP 14,517 11,651 11,216 10,058 8,035 2,762 3,944 24.24%
-
NP to SH 14,448 11,549 11,071 9,959 7,909 2,762 3,944 24.14%
-
Tax Rate 36.43% 30.62% 26.88% 22.81% 28.58% 42.52% 34.90% -
Total Cost 336,926 309,928 270,624 233,235 231,233 221,951 209,984 8.19%
-
Net Worth 119,885 118,329 108,994 98,987 91,564 83,945 80,666 6.82%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 119,885 118,329 108,994 98,987 91,564 83,945 80,666 6.82%
NOSH 157,744 157,772 52,654 49,742 49,763 49,672 48,888 21.54%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.13% 3.62% 3.98% 4.13% 3.36% 1.23% 1.84% -
ROE 12.05% 9.76% 10.16% 10.06% 8.64% 3.29% 4.89% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 222.79 203.82 535.27 489.11 480.81 452.39 437.58 -10.63%
EPS 9.16 7.32 21.03 20.02 15.89 5.56 8.07 2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 2.07 1.99 1.84 1.69 1.65 -12.11%
Adjusted Per Share Value based on latest NOSH - 49,742
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 55.72 50.99 44.69 38.57 37.94 35.63 33.92 8.61%
EPS 2.29 1.83 1.76 1.58 1.25 0.44 0.63 23.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1901 0.1876 0.1728 0.1569 0.1452 0.1331 0.1279 6.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.65 0.47 0.98 0.70 0.66 0.58 0.65 -
P/RPS 0.29 0.23 0.18 0.14 0.14 0.13 0.15 11.60%
P/EPS 7.10 6.42 4.66 3.50 4.15 10.43 8.06 -2.09%
EY 14.09 15.57 21.45 28.60 24.08 9.59 12.41 2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.63 0.47 0.35 0.36 0.34 0.39 14.08%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 19/05/09 26/05/08 25/05/07 29/05/06 15/06/05 26/05/04 -
Price 0.62 0.50 0.94 0.79 0.67 0.62 0.55 -
P/RPS 0.28 0.25 0.18 0.16 0.14 0.14 0.13 13.63%
P/EPS 6.77 6.83 4.47 3.95 4.22 11.15 6.82 -0.12%
EY 14.77 14.64 22.37 25.34 23.72 8.97 14.67 0.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 0.45 0.40 0.36 0.37 0.33 16.37%

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