[CCK] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 9.79%
YoY- 26.61%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 242,537 249,106 256,900 226,176 225,081 223,110 224,516 5.28%
PBT 12,688 12,774 12,916 5,801 5,421 6,724 7,796 38.40%
Tax -3,604 -3,808 -4,196 -2,073 -2,066 -2,298 -2,600 24.34%
NP 9,084 8,966 8,720 3,728 3,354 4,426 5,196 45.17%
-
NP to SH 8,989 8,856 8,612 3,683 3,354 4,426 5,196 44.15%
-
Tax Rate 28.40% 29.81% 32.49% 35.74% 38.11% 34.18% 33.35% -
Total Cost 233,453 240,140 248,180 222,448 221,726 218,684 219,320 4.25%
-
Net Worth 97,910 90,550 88,534 86,102 84,032 85,038 84,111 10.66%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 97,910 90,550 88,534 86,102 84,032 85,038 84,111 10.66%
NOSH 53,212 49,752 50,303 49,770 49,723 49,730 49,770 4.56%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.75% 3.60% 3.39% 1.65% 1.49% 1.98% 2.31% -
ROE 9.18% 9.78% 9.73% 4.28% 3.99% 5.20% 6.18% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 455.79 500.69 510.70 454.44 452.67 448.64 451.11 0.69%
EPS 16.89 17.80 17.32 7.40 6.75 8.90 10.44 37.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.82 1.76 1.73 1.69 1.71 1.69 5.83%
Adjusted Per Share Value based on latest NOSH - 49,659
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 39.07 40.13 41.38 36.43 36.26 35.94 36.16 5.30%
EPS 1.45 1.43 1.39 0.59 0.54 0.71 0.84 43.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1577 0.1459 0.1426 0.1387 0.1354 0.137 0.1355 10.65%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.66 0.68 0.66 0.62 0.58 0.56 0.59 -
P/RPS 0.14 0.14 0.13 0.14 0.13 0.12 0.13 5.06%
P/EPS 3.91 3.82 3.86 8.38 8.60 6.29 5.65 -21.77%
EY 25.60 26.18 25.94 11.94 11.63 15.89 17.69 27.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.38 0.36 0.34 0.33 0.35 1.89%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 28/11/05 26/08/05 15/06/05 27/05/05 26/11/04 -
Price 0.67 0.62 0.64 0.64 0.62 0.62 0.67 -
P/RPS 0.15 0.12 0.13 0.14 0.14 0.14 0.15 0.00%
P/EPS 3.97 3.48 3.74 8.65 9.19 6.97 6.42 -27.43%
EY 25.21 28.71 26.75 11.56 10.88 14.35 15.58 37.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.36 0.37 0.37 0.36 0.40 -6.78%

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