[CCK] QoQ Cumulative 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- 52.26%
YoY- 167.97%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 128,191 66,792 239,675 181,903 124,553 64,225 226,176 -31.44%
PBT 7,236 3,731 12,396 9,516 6,387 3,229 5,801 15.83%
Tax -2,162 -1,041 -2,550 -2,703 -1,904 -1,049 -2,073 2.83%
NP 5,074 2,690 9,846 6,813 4,483 2,180 3,728 22.74%
-
NP to SH 5,043 2,668 9,728 6,742 4,428 2,153 3,683 23.23%
-
Tax Rate 29.88% 27.90% 20.57% 28.40% 29.81% 32.49% 35.74% -
Total Cost 123,117 64,102 229,829 175,090 120,070 62,045 222,448 -32.51%
-
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 5.09% 2.78% 9.77% 6.89% 4.89% 2.43% 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 257.50 134.18 450.13 341.84 250.34 127.67 454.44 -31.45%
EPS 10.13 5.36 19.55 12.67 8.90 4.33 7.40 23.21%
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 20.65 10.76 38.61 29.30 20.06 10.35 36.43 -31.43%
EPS 0.81 0.43 1.57 1.09 0.71 0.35 0.59 23.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1596 0.1547 0.1604 0.1577 0.1459 0.1426 0.1387 9.78%
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 0.25 0.51 0.15 0.19 0.27 0.52 0.14 47.03%
P/EPS 6.42 12.87 3.61 5.21 7.64 15.42 8.38 -16.23%
EY 15.58 7.77 27.68 19.20 13.09 6.48 11.94 19.35%
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 0.26 0.45 0.14 0.20 0.25 0.50 0.14 50.91%
P/EPS 6.52 11.38 3.50 5.29 6.97 14.95 8.65 -17.13%
EY 15.35 8.79 28.55 18.91 14.35 6.69 11.56 20.74%
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