[CCK] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 9.7%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 248,147 247,361 256,382 267,168 239,675 242,537 249,106 -0.25%
PBT 14,565 13,533 14,472 14,924 12,396 12,688 12,774 9.16%
Tax -4,138 -4,166 -4,324 -4,164 -2,550 -3,604 -3,808 5.71%
NP 10,427 9,366 10,148 10,760 9,846 9,084 8,966 10.61%
-
NP to SH 10,324 9,297 10,086 10,672 9,728 8,989 8,856 10.79%
-
Tax Rate 28.41% 30.78% 29.88% 27.90% 20.57% 28.40% 29.81% -
Total Cost 237,720 237,994 246,234 256,408 229,829 233,453 240,140 -0.67%
-
Net Worth 100,150 99,116 99,067 96,067 99,569 97,910 90,550 6.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 100,150 99,116 99,067 96,067 99,569 97,910 90,550 6.96%
NOSH 49,826 49,807 49,782 49,776 53,245 53,212 49,752 0.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.20% 3.79% 3.96% 4.03% 4.11% 3.75% 3.60% -
ROE 10.31% 9.38% 10.18% 11.11% 9.77% 9.18% 9.78% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 498.02 496.64 515.00 536.74 450.13 455.79 500.69 -0.35%
EPS 20.72 18.67 20.26 21.44 19.55 16.89 17.80 10.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.99 1.99 1.93 1.87 1.84 1.82 6.86%
Adjusted Per Share Value based on latest NOSH - 49,776
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 39.97 39.84 41.30 43.03 38.61 39.07 40.13 -0.26%
EPS 1.66 1.50 1.62 1.72 1.57 1.45 1.43 10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1613 0.1597 0.1596 0.1547 0.1604 0.1577 0.1459 6.93%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.90 0.70 0.65 0.69 0.66 0.66 0.68 -
P/RPS 0.18 0.14 0.13 0.13 0.15 0.14 0.14 18.29%
P/EPS 4.34 3.75 3.21 3.22 3.61 3.91 3.82 8.90%
EY 23.02 26.67 31.17 31.07 27.68 25.60 26.18 -8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.33 0.36 0.35 0.36 0.37 13.98%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 14/08/07 25/05/07 28/02/07 29/11/06 28/08/06 29/05/06 27/02/06 -
Price 0.89 0.79 0.66 0.61 0.64 0.67 0.62 -
P/RPS 0.18 0.16 0.13 0.11 0.14 0.15 0.12 31.13%
P/EPS 4.30 4.23 3.26 2.85 3.50 3.97 3.48 15.19%
EY 23.28 23.63 30.70 35.15 28.55 25.21 28.71 -13.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.33 0.32 0.34 0.36 0.34 18.81%

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