[CCK] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 2.83%
YoY- 100.09%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 267,168 239,675 242,537 249,106 256,900 226,176 225,081 12.09%
PBT 14,924 12,396 12,688 12,774 12,916 5,801 5,421 96.30%
Tax -4,164 -2,550 -3,604 -3,808 -4,196 -2,073 -2,066 59.49%
NP 10,760 9,846 9,084 8,966 8,720 3,728 3,354 117.36%
-
NP to SH 10,672 9,728 8,989 8,856 8,612 3,683 3,354 116.18%
-
Tax Rate 27.90% 20.57% 28.40% 29.81% 32.49% 35.74% 38.11% -
Total Cost 256,408 229,829 233,453 240,140 248,180 222,448 221,726 10.16%
-
Net Worth 96,067 99,569 97,910 90,550 88,534 86,102 84,032 9.32%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 96,067 99,569 97,910 90,550 88,534 86,102 84,032 9.32%
NOSH 49,776 53,245 53,212 49,752 50,303 49,770 49,723 0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.03% 4.11% 3.75% 3.60% 3.39% 1.65% 1.49% -
ROE 11.11% 9.77% 9.18% 9.78% 9.73% 4.28% 3.99% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 536.74 450.13 455.79 500.69 510.70 454.44 452.67 12.01%
EPS 21.44 19.55 16.89 17.80 17.32 7.40 6.75 115.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.87 1.84 1.82 1.76 1.73 1.69 9.24%
Adjusted Per Share Value based on latest NOSH - 49,781
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 43.03 38.61 39.07 40.13 41.38 36.43 36.26 12.07%
EPS 1.72 1.57 1.45 1.43 1.39 0.59 0.54 116.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1604 0.1577 0.1459 0.1426 0.1387 0.1354 9.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.69 0.66 0.66 0.68 0.66 0.62 0.58 -
P/RPS 0.13 0.15 0.14 0.14 0.13 0.14 0.13 0.00%
P/EPS 3.22 3.61 3.91 3.82 3.86 8.38 8.60 -48.02%
EY 31.07 27.68 25.60 26.18 25.94 11.94 11.63 92.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.36 0.37 0.38 0.36 0.34 3.88%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 27/02/06 28/11/05 26/08/05 15/06/05 -
Price 0.61 0.64 0.67 0.62 0.64 0.64 0.62 -
P/RPS 0.11 0.14 0.15 0.12 0.13 0.14 0.14 -14.83%
P/EPS 2.85 3.50 3.97 3.48 3.74 8.65 9.19 -54.15%
EY 35.15 28.55 25.21 28.71 26.75 11.56 10.88 118.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.36 0.34 0.36 0.37 0.37 -9.21%

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