[CCK] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -41.89%
YoY- -45.29%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 177,108 159,104 155,789 141,762 151,484 156,564 148,617 12.39%
PBT 6,004 5,092 5,029 5,176 9,008 6,408 7,460 -13.46%
Tax -2,668 -1,889 -1,902 -1,938 -3,436 -2,253 -2,490 4.70%
NP 3,336 3,203 3,126 3,238 5,572 4,155 4,969 -23.30%
-
NP to SH 3,336 3,203 3,126 3,238 5,572 4,155 4,969 -23.30%
-
Tax Rate 44.44% 37.10% 37.82% 37.44% 38.14% 35.16% 33.38% -
Total Cost 173,772 155,901 152,662 138,524 145,912 152,409 143,648 13.51%
-
Net Worth 77,939 77,347 76,682 76,246 76,342 75,770 63,078 15.13%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 77,939 77,347 76,682 76,246 76,342 75,770 63,078 15.13%
NOSH 49,642 49,582 49,472 49,510 49,572 49,523 41,227 13.16%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.88% 2.01% 2.01% 2.28% 3.68% 2.65% 3.34% -
ROE 4.28% 4.14% 4.08% 4.25% 7.30% 5.48% 7.88% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 356.76 320.89 314.90 286.33 305.58 316.14 360.48 -0.68%
EPS 6.72 6.46 6.32 6.54 11.24 8.39 12.05 -32.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.55 1.54 1.54 1.53 1.53 1.73%
Adjusted Per Share Value based on latest NOSH - 49,130
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.08 25.23 24.70 22.48 24.02 24.82 23.56 12.40%
EPS 0.53 0.51 0.50 0.51 0.88 0.66 0.79 -23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1236 0.1226 0.1216 0.1209 0.121 0.1201 0.10 15.15%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.60 0.60 0.69 0.70 0.60 0.62 0.63 -
P/RPS 0.17 0.19 0.22 0.24 0.20 0.20 0.17 0.00%
P/EPS 8.93 9.29 10.92 10.70 5.34 7.39 5.23 42.80%
EY 11.20 10.77 9.16 9.34 18.73 13.53 19.13 -29.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.45 0.45 0.39 0.41 0.41 -4.93%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 29/08/02 22/05/02 28/02/02 28/11/01 29/08/01 31/05/01 -
Price 0.64 0.65 0.65 0.65 0.68 0.70 0.68 -
P/RPS 0.18 0.20 0.21 0.23 0.22 0.22 0.19 -3.53%
P/EPS 9.52 10.06 10.28 9.94 6.05 8.34 5.64 41.72%
EY 10.50 9.94 9.72 10.06 16.53 11.99 17.73 -29.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.42 0.42 0.44 0.46 0.44 -4.59%

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