[CCK] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 5.0%
YoY- 5.16%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 494,560 482,177 417,873 408,367 376,160 351,443 321,579 6.84%
PBT 16,296 16,367 16,398 27,551 26,561 22,836 16,793 -0.46%
Tax -4,440 -4,142 -5,184 -7,613 -7,662 -8,319 -5,142 -2.23%
NP 11,856 12,225 11,214 19,938 18,899 14,517 11,651 0.26%
-
NP to SH 11,836 11,552 11,185 19,684 18,719 14,448 11,549 0.37%
-
Tax Rate 27.25% 25.31% 31.61% 27.63% 28.85% 36.43% 30.62% -
Total Cost 482,704 469,952 406,659 388,429 357,261 336,926 309,928 7.04%
-
Net Worth 160,017 152,062 145,572 140,402 133,865 119,885 118,329 4.74%
Dividend
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 160,017 152,062 145,572 140,402 133,865 119,885 118,329 4.74%
NOSH 155,357 155,165 154,863 157,755 157,489 157,744 157,772 -0.23%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.40% 2.54% 2.68% 4.88% 5.02% 4.13% 3.62% -
ROE 7.40% 7.60% 7.68% 14.02% 13.98% 12.05% 9.76% -
Per Share
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 318.34 310.75 269.83 258.86 238.85 222.79 203.82 7.09%
EPS 7.62 7.44 7.22 12.48 11.89 9.16 7.32 0.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.98 0.94 0.89 0.85 0.76 0.75 4.99%
Adjusted Per Share Value based on latest NOSH - 157,755
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 78.41 76.45 66.25 64.75 59.64 55.72 50.99 6.83%
EPS 1.88 1.83 1.77 3.12 2.97 2.29 1.83 0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2537 0.2411 0.2308 0.2226 0.2122 0.1901 0.1876 4.75%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.77 0.955 0.84 0.90 0.75 0.65 0.47 -
P/RPS 0.24 0.31 0.31 0.35 0.31 0.29 0.23 0.65%
P/EPS 10.11 12.83 11.63 7.21 6.31 7.10 6.42 7.23%
EY 9.89 7.80 8.60 13.86 15.85 14.09 15.57 -6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.97 0.89 1.01 0.88 0.86 0.63 2.71%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/11/15 24/11/14 27/11/13 17/05/12 23/05/11 24/05/10 19/05/09 -
Price 0.755 0.885 0.815 0.89 0.86 0.62 0.50 -
P/RPS 0.24 0.28 0.30 0.34 0.36 0.28 0.25 -0.62%
P/EPS 9.91 11.89 11.28 7.13 7.24 6.77 6.83 5.88%
EY 10.09 8.41 8.86 14.02 13.82 14.77 14.64 -5.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.90 0.87 1.00 1.01 0.82 0.67 1.32%

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