[CCK] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -15.76%
YoY- -36.42%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 217,812 56,127 192,810 185,890 187,752 177,108 159,104 23.22%
PBT 8,378 2,508 4,350 3,964 4,760 6,004 5,092 39.24%
Tax -3,316 -988 -1,578 -1,976 -2,400 -2,668 -1,889 45.37%
NP 5,062 1,520 2,772 1,988 2,360 3,336 3,203 35.56%
-
NP to SH 5,062 1,520 2,868 1,988 2,360 3,336 3,203 35.56%
-
Tax Rate 39.58% 39.39% 36.28% 49.85% 50.42% 44.44% 37.10% -
Total Cost 212,750 54,607 190,038 183,902 185,392 173,772 155,901 22.96%
-
Net Worth 82,877 81,693 82,602 78,760 78,336 77,939 77,347 4.69%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 1,968 - - - -
Div Payout % - - - 99.00% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 82,877 81,693 82,602 78,760 78,336 77,939 77,347 4.69%
NOSH 49,627 49,511 51,305 49,534 49,579 49,642 49,582 0.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.32% 2.71% 1.44% 1.07% 1.26% 1.88% 2.01% -
ROE 6.11% 1.86% 3.47% 2.52% 3.01% 4.28% 4.14% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 438.89 113.36 375.80 375.27 378.69 356.76 320.89 23.14%
EPS 10.20 3.07 5.59 4.01 4.76 6.72 6.46 35.48%
DPS 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
NAPS 1.67 1.65 1.61 1.59 1.58 1.57 1.56 4.63%
Adjusted Per Share Value based on latest NOSH - 49,365
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 35.08 9.04 31.06 29.94 30.24 28.53 25.63 23.20%
EPS 0.82 0.24 0.46 0.32 0.38 0.54 0.52 35.36%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.1335 0.1316 0.1331 0.1269 0.1262 0.1255 0.1246 4.69%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.65 0.64 0.63 0.61 0.57 0.60 0.60 -
P/RPS 0.15 0.56 0.17 0.16 0.15 0.17 0.19 -14.54%
P/EPS 6.37 20.85 11.27 15.20 11.97 8.93 9.29 -22.18%
EY 15.69 4.80 8.87 6.58 8.35 11.20 10.77 28.42%
DY 0.00 0.00 0.00 6.51 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.39 0.38 0.36 0.38 0.38 1.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 07/04/04 19/11/03 27/08/03 26/09/03 25/02/03 26/11/02 29/08/02 -
Price 0.65 0.61 0.68 0.59 0.61 0.64 0.65 -
P/RPS 0.15 0.54 0.18 0.16 0.16 0.18 0.20 -17.40%
P/EPS 6.37 19.87 12.16 14.70 12.82 9.52 10.06 -26.20%
EY 15.69 5.03 8.22 6.80 7.80 10.50 9.94 35.45%
DY 0.00 0.00 0.00 6.73 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.42 0.37 0.39 0.41 0.42 -4.80%

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