[CCK] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 1.51%
YoY- 167.97%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 256,382 267,168 239,675 242,537 249,106 256,900 226,176 8.69%
PBT 14,472 14,924 12,396 12,688 12,774 12,916 5,801 83.63%
Tax -4,324 -4,164 -2,550 -3,604 -3,808 -4,196 -2,073 63.03%
NP 10,148 10,760 9,846 9,084 8,966 8,720 3,728 94.60%
-
NP to SH 10,086 10,672 9,728 8,989 8,856 8,612 3,683 95.38%
-
Tax Rate 29.88% 27.90% 20.57% 28.40% 29.81% 32.49% 35.74% -
Total Cost 246,234 256,408 229,829 233,453 240,140 248,180 222,448 6.98%
-
Net Worth 99,067 96,067 99,569 97,910 90,550 88,534 86,102 9.77%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 99,067 96,067 99,569 97,910 90,550 88,534 86,102 9.77%
NOSH 49,782 49,776 53,245 53,212 49,752 50,303 49,770 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.96% 4.03% 4.11% 3.75% 3.60% 3.39% 1.65% -
ROE 10.18% 11.11% 9.77% 9.18% 9.78% 9.73% 4.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 515.00 536.74 450.13 455.79 500.69 510.70 454.44 8.67%
EPS 20.26 21.44 19.55 16.89 17.80 17.32 7.40 95.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.93 1.87 1.84 1.82 1.76 1.73 9.75%
Adjusted Per Share Value based on latest NOSH - 49,763
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 40.65 42.36 38.00 38.45 39.50 40.73 35.86 8.69%
EPS 1.60 1.69 1.54 1.43 1.40 1.37 0.58 96.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1571 0.1523 0.1579 0.1552 0.1436 0.1404 0.1365 9.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.65 0.69 0.66 0.66 0.68 0.66 0.62 -
P/RPS 0.13 0.13 0.15 0.14 0.14 0.13 0.14 -4.80%
P/EPS 3.21 3.22 3.61 3.91 3.82 3.86 8.38 -47.16%
EY 31.17 31.07 27.68 25.60 26.18 25.94 11.94 89.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.35 0.36 0.37 0.38 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 28/08/06 29/05/06 27/02/06 28/11/05 26/08/05 -
Price 0.66 0.61 0.64 0.67 0.62 0.64 0.64 -
P/RPS 0.13 0.11 0.14 0.15 0.12 0.13 0.14 -4.80%
P/EPS 3.26 2.85 3.50 3.97 3.48 3.74 8.65 -47.73%
EY 30.70 35.15 28.55 25.21 28.71 26.75 11.56 91.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.34 0.36 0.34 0.36 0.37 -7.32%

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