[CCK] QoQ Annualized Quarter Result on 30-Sep-2001 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 34.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 159,104 155,789 141,762 151,484 156,564 148,617 143,136 7.32%
PBT 5,092 5,029 5,176 9,008 6,408 7,460 8,566 -29.36%
Tax -1,889 -1,902 -1,938 -3,436 -2,253 -2,490 -2,648 -20.21%
NP 3,203 3,126 3,238 5,572 4,155 4,969 5,918 -33.66%
-
NP to SH 3,203 3,126 3,238 5,572 4,155 4,969 5,918 -33.66%
-
Tax Rate 37.10% 37.82% 37.44% 38.14% 35.16% 33.38% 30.91% -
Total Cost 155,901 152,662 138,524 145,912 152,409 143,648 137,218 8.90%
-
Net Worth 77,347 76,682 76,246 76,342 75,770 63,078 75,212 1.88%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 77,347 76,682 76,246 76,342 75,770 63,078 75,212 1.88%
NOSH 49,582 49,472 49,510 49,572 49,523 41,227 32,987 31.31%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.01% 2.01% 2.28% 3.68% 2.65% 3.34% 4.13% -
ROE 4.14% 4.08% 4.25% 7.30% 5.48% 7.88% 7.87% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 320.89 314.90 286.33 305.58 316.14 360.48 433.91 -18.26%
EPS 6.46 6.32 6.54 11.24 8.39 12.05 17.94 -49.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.55 1.54 1.54 1.53 1.53 2.28 -22.40%
Adjusted Per Share Value based on latest NOSH - 49,572
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 25.23 24.70 22.48 24.02 24.82 23.56 22.69 7.35%
EPS 0.51 0.50 0.51 0.88 0.66 0.79 0.94 -33.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1226 0.1216 0.1209 0.121 0.1201 0.10 0.1192 1.89%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.60 0.69 0.70 0.60 0.62 0.63 1.24 -
P/RPS 0.19 0.22 0.24 0.20 0.20 0.17 0.29 -24.62%
P/EPS 9.29 10.92 10.70 5.34 7.39 5.23 6.91 21.87%
EY 10.77 9.16 9.34 18.73 13.53 19.13 14.47 -17.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.45 0.39 0.41 0.41 0.54 -20.93%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 22/05/02 28/02/02 28/11/01 29/08/01 31/05/01 26/02/01 -
Price 0.65 0.65 0.65 0.68 0.70 0.68 0.87 -
P/RPS 0.20 0.21 0.23 0.22 0.22 0.19 0.20 0.00%
P/EPS 10.06 10.28 9.94 6.05 8.34 5.64 4.85 62.86%
EY 9.94 9.72 10.06 16.53 11.99 17.73 20.62 -38.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.42 0.44 0.46 0.44 0.38 6.91%

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