[CCK] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -9.21%
YoY- 43.84%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 459,328 391,979 397,718 406,916 418,956 351,211 364,453 16.66%
PBT 32,716 25,539 27,705 31,438 34,980 24,358 24,768 20.36%
Tax -10,324 -6,994 -7,985 -9,308 -10,560 -8,893 -9,626 4.77%
NP 22,392 18,545 19,720 22,130 24,420 15,465 15,141 29.77%
-
NP to SH 22,176 18,396 19,577 21,964 24,192 15,375 15,118 29.06%
-
Tax Rate 31.56% 27.39% 28.82% 29.61% 30.19% 36.51% 38.86% -
Total Cost 436,936 373,434 377,998 384,786 394,536 335,746 349,312 16.07%
-
Net Worth 137,025 132,413 134,055 130,701 127,575 124,576 119,855 9.32%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 137,025 132,413 134,055 130,701 127,575 124,576 119,855 9.32%
NOSH 157,500 157,634 157,712 157,471 157,500 157,692 157,705 -0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.87% 4.73% 4.96% 5.44% 5.83% 4.40% 4.15% -
ROE 16.18% 13.89% 14.60% 16.80% 18.96% 12.34% 12.61% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 291.64 248.66 252.18 258.41 266.00 222.72 231.10 16.76%
EPS 14.08 11.67 12.41 13.92 15.36 9.75 9.59 29.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.85 0.83 0.81 0.79 0.76 9.42%
Adjusted Per Share Value based on latest NOSH - 157,380
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 72.83 62.15 63.06 64.52 66.43 55.68 57.78 16.67%
EPS 3.52 2.92 3.10 3.48 3.84 2.44 2.40 29.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2173 0.2099 0.2125 0.2072 0.2023 0.1975 0.19 9.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.73 0.75 0.75 0.68 0.66 0.64 0.65 -
P/RPS 0.25 0.30 0.30 0.26 0.25 0.29 0.28 -7.27%
P/EPS 5.18 6.43 6.04 4.88 4.30 6.56 6.78 -16.41%
EY 19.29 15.56 16.55 20.51 23.27 15.23 14.75 19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 0.88 0.82 0.81 0.81 0.86 -1.55%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 23/05/11 25/02/11 26/11/10 24/08/10 24/05/10 -
Price 0.79 0.73 0.86 0.66 0.68 0.69 0.62 -
P/RPS 0.27 0.29 0.34 0.26 0.26 0.31 0.27 0.00%
P/EPS 5.61 6.26 6.93 4.73 4.43 7.08 6.47 -9.06%
EY 17.82 15.99 14.43 21.13 22.59 14.13 15.46 9.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.87 1.01 0.80 0.84 0.87 0.82 7.18%

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