[CCK] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 51.67%
YoY- 44.36%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 104,739 351,211 273,340 185,213 95,336 328,685 250,582 -44.06%
PBT 8,745 24,358 18,576 13,495 7,406 17,096 12,836 -22.55%
Tax -2,640 -8,893 -7,220 -5,805 -2,325 -5,105 -4,026 -24.50%
NP 6,105 15,465 11,356 7,690 5,081 11,991 8,810 -21.67%
-
NP to SH 6,048 15,375 11,339 7,635 5,034 11,887 8,760 -21.86%
-
Tax Rate 30.19% 36.51% 38.87% 43.02% 31.39% 29.86% 31.36% -
Total Cost 98,634 335,746 261,984 177,523 90,255 316,694 241,772 -44.96%
-
Net Worth 127,575 124,576 119,855 119,841 124,666 121,392 118,165 5.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 127,575 124,576 119,855 119,841 124,666 121,392 118,165 5.23%
NOSH 157,500 157,692 157,705 157,685 157,805 157,652 157,553 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.83% 4.40% 4.15% 4.15% 5.33% 3.65% 3.52% -
ROE 4.74% 12.34% 9.46% 6.37% 4.04% 9.79% 7.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 66.50 222.72 173.32 117.46 60.41 208.49 159.05 -44.05%
EPS 3.84 9.75 7.19 4.84 3.19 7.54 5.56 -21.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.76 0.76 0.79 0.77 0.75 5.25%
Adjusted Per Share Value based on latest NOSH - 157,454
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.61 55.68 43.34 29.37 15.12 52.11 39.73 -44.05%
EPS 0.96 2.44 1.80 1.21 0.80 1.88 1.39 -21.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.1975 0.19 0.19 0.1977 0.1925 0.1874 5.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.66 0.64 0.65 0.62 0.65 0.52 0.47 -
P/RPS 0.99 0.29 0.38 0.53 1.08 0.25 0.30 121.49%
P/EPS 17.19 6.56 9.04 12.80 20.38 6.90 8.45 60.48%
EY 5.82 15.23 11.06 7.81 4.91 14.50 11.83 -37.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.86 0.82 0.82 0.68 0.63 18.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 24/08/10 24/05/10 22/02/10 19/11/09 21/08/09 19/05/09 -
Price 0.68 0.69 0.62 0.65 0.64 0.65 0.50 -
P/RPS 1.02 0.31 0.36 0.55 1.06 0.31 0.31 121.06%
P/EPS 17.71 7.08 8.62 13.42 20.06 8.62 8.99 57.08%
EY 5.65 14.13 11.60 7.45 4.98 11.60 11.12 -36.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.82 0.86 0.81 0.84 0.67 16.25%

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