[CCK] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 6.0%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 408,367 376,160 351,443 321,579 281,840 243,293 239,268 9.30%
PBT 27,551 26,561 22,836 16,793 15,340 13,030 11,251 16.08%
Tax -7,613 -7,662 -8,319 -5,142 -4,124 -2,972 -3,216 15.42%
NP 19,938 18,899 14,517 11,651 11,216 10,058 8,035 16.33%
-
NP to SH 19,684 18,719 14,448 11,549 11,071 9,959 7,909 16.39%
-
Tax Rate 27.63% 28.85% 36.43% 30.62% 26.88% 22.81% 28.58% -
Total Cost 388,429 357,261 336,926 309,928 270,624 233,235 231,233 9.02%
-
Net Worth 140,402 133,865 119,885 118,329 108,994 98,987 91,564 7.37%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 140,402 133,865 119,885 118,329 108,994 98,987 91,564 7.37%
NOSH 157,755 157,489 157,744 157,772 52,654 49,742 49,763 21.18%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.88% 5.02% 4.13% 3.62% 3.98% 4.13% 3.36% -
ROE 14.02% 13.98% 12.05% 9.76% 10.16% 10.06% 8.64% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 258.86 238.85 222.79 203.82 535.27 489.11 480.81 -9.79%
EPS 12.48 11.89 9.16 7.32 21.03 20.02 15.89 -3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.85 0.76 0.75 2.07 1.99 1.84 -11.39%
Adjusted Per Share Value based on latest NOSH - 157,772
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 65.78 60.59 56.61 51.80 45.40 39.19 38.54 9.31%
EPS 3.17 3.02 2.33 1.86 1.78 1.60 1.27 16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2262 0.2156 0.1931 0.1906 0.1756 0.1594 0.1475 7.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.90 0.75 0.65 0.47 0.98 0.70 0.66 -
P/RPS 0.35 0.31 0.29 0.23 0.18 0.14 0.14 16.48%
P/EPS 7.21 6.31 7.10 6.42 4.66 3.50 4.15 9.63%
EY 13.86 15.85 14.09 15.57 21.45 28.60 24.08 -8.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.88 0.86 0.63 0.47 0.35 0.36 18.74%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 23/05/11 24/05/10 19/05/09 26/05/08 25/05/07 29/05/06 -
Price 0.89 0.86 0.62 0.50 0.94 0.79 0.67 -
P/RPS 0.34 0.36 0.28 0.25 0.18 0.16 0.14 15.92%
P/EPS 7.13 7.24 6.77 6.83 4.47 3.95 4.22 9.12%
EY 14.02 13.82 14.77 14.64 22.37 25.34 23.72 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.82 0.67 0.45 0.40 0.36 18.54%

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