[CCK] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -57.65%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 351,211 273,340 185,213 95,336 328,685 250,582 169,817 62.54%
PBT 24,358 18,576 13,495 7,406 17,096 12,836 7,882 112.60%
Tax -8,893 -7,220 -5,805 -2,325 -5,105 -4,026 -2,519 132.38%
NP 15,465 11,356 7,690 5,081 11,991 8,810 5,363 102.98%
-
NP to SH 15,375 11,339 7,635 5,034 11,887 8,760 5,289 104.08%
-
Tax Rate 36.51% 38.87% 43.02% 31.39% 29.86% 31.36% 31.96% -
Total Cost 335,746 261,984 177,523 90,255 316,694 241,772 164,454 61.14%
-
Net Worth 124,576 119,855 119,841 124,666 121,392 118,165 116,831 4.38%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 124,576 119,855 119,841 124,666 121,392 118,165 116,831 4.38%
NOSH 157,692 157,705 157,685 157,805 157,652 157,553 157,880 -0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.40% 4.15% 4.15% 5.33% 3.65% 3.52% 3.16% -
ROE 12.34% 9.46% 6.37% 4.04% 9.79% 7.41% 4.53% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 222.72 173.32 117.46 60.41 208.49 159.05 107.56 62.67%
EPS 9.75 7.19 4.84 3.19 7.54 5.56 3.35 104.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.76 0.79 0.77 0.75 0.74 4.46%
Adjusted Per Share Value based on latest NOSH - 157,805
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 55.68 43.34 29.37 15.12 52.11 39.73 26.92 62.55%
EPS 2.44 1.80 1.21 0.80 1.88 1.39 0.84 103.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1975 0.19 0.19 0.1977 0.1925 0.1874 0.1852 4.39%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.64 0.65 0.62 0.65 0.52 0.47 0.55 -
P/RPS 0.29 0.38 0.53 1.08 0.25 0.30 0.51 -31.43%
P/EPS 6.56 9.04 12.80 20.38 6.90 8.45 16.42 -45.84%
EY 15.23 11.06 7.81 4.91 14.50 11.83 6.09 84.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.82 0.82 0.68 0.63 0.74 6.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 24/05/10 22/02/10 19/11/09 21/08/09 19/05/09 26/02/09 -
Price 0.69 0.62 0.65 0.64 0.65 0.50 0.56 -
P/RPS 0.31 0.36 0.55 1.06 0.31 0.31 0.52 -29.23%
P/EPS 7.08 8.62 13.42 20.06 8.62 8.99 16.72 -43.69%
EY 14.13 11.60 7.45 4.98 11.60 11.12 5.98 77.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 0.86 0.81 0.84 0.67 0.76 9.45%

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