[CCK] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 44.29%
YoY- 164.13%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 185,521 128,191 66,792 239,675 181,903 124,553 64,225 102.95%
PBT 10,150 7,236 3,731 12,396 9,516 6,387 3,229 114.73%
Tax -3,125 -2,162 -1,041 -2,550 -2,703 -1,904 -1,049 107.17%
NP 7,025 5,074 2,690 9,846 6,813 4,483 2,180 118.32%
-
NP to SH 6,973 5,043 2,668 9,728 6,742 4,428 2,153 119.05%
-
Tax Rate 30.79% 29.88% 27.90% 20.57% 28.40% 29.81% 32.49% -
Total Cost 178,496 123,117 64,102 229,829 175,090 120,070 62,045 102.40%
-
Net Worth 99,116 99,067 96,067 99,569 97,910 90,550 88,534 7.82%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 99,116 99,067 96,067 99,569 97,910 90,550 88,534 7.82%
NOSH 49,807 49,782 49,776 53,245 53,212 49,752 50,303 -0.65%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.79% 3.96% 4.03% 4.11% 3.75% 3.60% 3.39% -
ROE 7.04% 5.09% 2.78% 9.77% 6.89% 4.89% 2.43% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 372.48 257.50 134.18 450.13 341.84 250.34 127.67 104.31%
EPS 14.00 10.13 5.36 19.55 12.67 8.90 4.33 118.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.99 1.93 1.87 1.84 1.82 1.76 8.54%
Adjusted Per Share Value based on latest NOSH - 49,766
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 29.41 20.32 10.59 38.00 28.84 19.75 10.18 102.97%
EPS 1.11 0.80 0.42 1.54 1.07 0.70 0.34 120.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1571 0.1571 0.1523 0.1579 0.1552 0.1436 0.1404 7.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.70 0.65 0.69 0.66 0.66 0.68 0.66 -
P/RPS 0.19 0.25 0.51 0.15 0.19 0.27 0.52 -48.92%
P/EPS 5.00 6.42 12.87 3.61 5.21 7.64 15.42 -52.83%
EY 20.00 15.58 7.77 27.68 19.20 13.09 6.48 112.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.36 0.35 0.36 0.37 0.38 -5.33%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 28/02/07 29/11/06 28/08/06 29/05/06 27/02/06 28/11/05 -
Price 0.79 0.66 0.61 0.64 0.67 0.62 0.64 -
P/RPS 0.21 0.26 0.45 0.14 0.20 0.25 0.50 -43.94%
P/EPS 5.64 6.52 11.38 3.50 5.29 6.97 14.95 -47.82%
EY 17.72 15.35 8.79 28.55 18.91 14.35 6.69 91.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.32 0.34 0.36 0.34 0.36 7.28%

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