[CCK] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -69.86%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 410,898 314,677 215,967 114,832 391,979 298,289 203,458 59.84%
PBT 29,196 22,791 16,399 8,179 25,539 20,779 15,719 51.15%
Tax -8,384 -6,608 -4,890 -2,581 -6,994 -5,989 -4,654 48.10%
NP 20,812 16,183 11,509 5,598 18,545 14,790 11,065 52.43%
-
NP to SH 20,544 15,971 11,333 5,544 18,396 14,683 10,982 51.88%
-
Tax Rate 28.72% 28.99% 29.82% 31.56% 27.39% 28.82% 29.61% -
Total Cost 390,086 298,494 204,458 109,234 373,434 283,499 192,393 60.26%
-
Net Worth 145,053 140,317 137,130 137,025 132,413 134,055 130,701 7.19%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 145,053 140,317 137,130 137,025 132,413 134,055 130,701 7.19%
NOSH 157,666 157,660 157,621 157,500 157,634 157,712 157,471 0.08%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.07% 5.14% 5.33% 4.87% 4.73% 4.96% 5.44% -
ROE 14.16% 11.38% 8.26% 4.05% 13.89% 10.95% 8.40% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 260.61 199.59 137.02 72.91 248.66 189.14 129.20 59.71%
EPS 13.03 10.13 7.19 3.52 11.67 9.31 6.96 51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.87 0.87 0.84 0.85 0.83 7.11%
Adjusted Per Share Value based on latest NOSH - 157,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 66.19 50.69 34.79 18.50 63.14 48.05 32.77 59.85%
EPS 3.31 2.57 1.83 0.89 2.96 2.37 1.77 51.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2336 0.226 0.2209 0.2207 0.2133 0.2159 0.2105 7.19%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.89 0.90 0.77 0.73 0.75 0.75 0.68 -
P/RPS 0.34 0.45 0.56 1.00 0.30 0.40 0.53 -25.63%
P/EPS 6.83 8.88 10.71 20.74 6.43 8.06 9.75 -21.14%
EY 14.64 11.26 9.34 4.82 15.56 12.41 10.26 26.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.89 0.84 0.89 0.88 0.82 11.86%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 17/05/12 21/02/12 22/11/11 23/08/11 23/05/11 25/02/11 -
Price 0.89 0.89 0.84 0.79 0.73 0.86 0.66 -
P/RPS 0.34 0.45 0.61 1.08 0.29 0.45 0.51 -23.70%
P/EPS 6.83 8.79 11.68 22.44 6.26 9.24 9.46 -19.53%
EY 14.64 11.38 8.56 4.46 15.99 10.83 10.57 24.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.00 0.97 0.91 0.87 1.01 0.80 13.72%

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