[CCK] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 1.66%
YoY- 25.1%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 417,873 408,367 376,160 351,443 321,579 281,840 243,293 8.66%
PBT 16,398 27,551 26,561 22,836 16,793 15,340 13,030 3.59%
Tax -5,184 -7,613 -7,662 -8,319 -5,142 -4,124 -2,972 8.92%
NP 11,214 19,938 18,899 14,517 11,651 11,216 10,058 1.68%
-
NP to SH 11,185 19,684 18,719 14,448 11,549 11,071 9,959 1.80%
-
Tax Rate 31.61% 27.63% 28.85% 36.43% 30.62% 26.88% 22.81% -
Total Cost 406,659 388,429 357,261 336,926 309,928 270,624 233,235 8.91%
-
Net Worth 145,572 140,402 133,865 119,885 118,329 108,994 98,987 6.10%
Dividend
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 145,572 140,402 133,865 119,885 118,329 108,994 98,987 6.10%
NOSH 154,863 157,755 157,489 157,744 157,772 52,654 49,742 19.06%
Ratio Analysis
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.68% 4.88% 5.02% 4.13% 3.62% 3.98% 4.13% -
ROE 7.68% 14.02% 13.98% 12.05% 9.76% 10.16% 10.06% -
Per Share
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 269.83 258.86 238.85 222.79 203.82 535.27 489.11 -8.73%
EPS 7.22 12.48 11.89 9.16 7.32 21.03 20.02 -14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.85 0.76 0.75 2.07 1.99 -10.88%
Adjusted Per Share Value based on latest NOSH - 157,744
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 67.31 65.78 60.59 56.61 51.80 45.40 39.19 8.66%
EPS 1.80 3.17 3.02 2.33 1.86 1.78 1.60 1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2345 0.2262 0.2156 0.1931 0.1906 0.1756 0.1594 6.11%
Price Multiplier on Financial Quarter End Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.84 0.90 0.75 0.65 0.47 0.98 0.70 -
P/RPS 0.31 0.35 0.31 0.29 0.23 0.18 0.14 12.99%
P/EPS 11.63 7.21 6.31 7.10 6.42 4.66 3.50 20.26%
EY 8.60 13.86 15.85 14.09 15.57 21.45 28.60 -16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.01 0.88 0.86 0.63 0.47 0.35 15.42%
Price Multiplier on Announcement Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/11/13 17/05/12 23/05/11 24/05/10 19/05/09 26/05/08 25/05/07 -
Price 0.815 0.89 0.86 0.62 0.50 0.94 0.79 -
P/RPS 0.30 0.34 0.36 0.28 0.25 0.18 0.16 10.14%
P/EPS 11.28 7.13 7.24 6.77 6.83 4.47 3.95 17.49%
EY 8.86 14.02 13.82 14.77 14.64 22.37 25.34 -14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 1.01 0.82 0.67 0.45 0.40 12.68%

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