[CCK] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -46.88%
YoY- -84.74%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 469,340 435,722 411,396 188,775 378,332 527,988 664,014 -20.66%
PBT 16,648 15,521 15,389 5,132 9,608 26,344 36,726 -41.01%
Tax -4,204 -5,177 -5,121 -1,995 -3,684 -7,152 -8,952 -39.61%
NP 12,444 10,344 10,268 3,137 5,924 19,192 27,774 -41.47%
-
NP to SH 12,428 7,429 10,262 3,134 5,900 19,005 26,526 -39.70%
-
Tax Rate 25.25% 33.35% 33.28% 38.87% 38.34% 27.15% 24.38% -
Total Cost 456,896 425,378 401,128 185,638 372,408 508,795 636,240 -19.82%
-
Net Worth 149,939 142,408 145,572 143,626 142,238 142,416 144,231 2.62%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 149,939 142,408 145,572 143,626 142,238 142,416 144,231 2.62%
NOSH 154,577 154,791 154,863 156,115 156,306 156,501 156,773 -0.93%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.65% 2.37% 2.50% 1.66% 1.57% 3.64% 4.18% -
ROE 8.29% 5.22% 7.05% 2.18% 4.15% 13.35% 18.39% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 303.63 281.49 265.65 120.92 242.05 337.37 423.55 -19.91%
EPS 8.04 6.67 6.63 2.02 3.80 12.14 16.92 -39.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.92 0.94 0.92 0.91 0.91 0.92 3.59%
Adjusted Per Share Value based on latest NOSH - 155,046
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 75.60 70.18 66.27 30.41 60.94 85.05 106.96 -20.66%
EPS 2.00 1.20 1.65 0.50 0.95 3.06 4.27 -39.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2415 0.2294 0.2345 0.2313 0.2291 0.2294 0.2323 2.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.845 0.855 0.84 0.83 0.90 0.95 0.94 -
P/RPS 0.28 0.30 0.32 0.69 0.37 0.28 0.22 17.45%
P/EPS 10.51 17.81 12.68 41.35 23.84 7.82 5.56 52.93%
EY 9.51 5.61 7.89 2.42 4.19 12.78 18.00 -34.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.93 0.89 0.90 0.99 1.04 1.02 -10.07%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 27/11/13 30/08/13 28/05/13 27/02/13 29/11/12 -
Price 0.86 0.83 0.815 0.80 0.90 0.91 0.95 -
P/RPS 0.28 0.29 0.31 0.66 0.37 0.27 0.22 17.45%
P/EPS 10.70 17.29 12.30 39.85 23.84 7.49 5.61 53.85%
EY 9.35 5.78 8.13 2.51 4.19 13.35 17.81 -34.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.90 0.87 0.87 0.99 1.00 1.03 -9.28%

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