[CCK] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -10.65%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 62,626 57,330 61,399 66,792 57,772 57,350 60,328 2.53%
PBT 4,415 2,914 3,505 3,731 2,880 3,129 3,158 25.10%
Tax -1,013 -963 -1,121 -1,041 153 -799 -855 12.00%
NP 3,402 1,951 2,384 2,690 3,033 2,330 2,303 29.79%
-
NP to SH 3,351 1,930 2,375 2,668 2,986 2,314 2,275 29.54%
-
Tax Rate 22.94% 33.05% 31.98% 27.90% -5.31% 25.54% 27.07% -
Total Cost 59,224 55,379 59,015 64,102 54,739 55,020 58,025 1.37%
-
Net Worth 100,081 98,987 99,082 96,067 94,556 91,564 90,601 6.87%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 100,081 98,987 99,082 96,067 94,556 91,564 90,601 6.87%
NOSH 49,791 49,742 49,790 49,776 49,766 49,763 49,781 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.43% 3.40% 3.88% 4.03% 5.25% 4.06% 3.82% -
ROE 3.35% 1.95% 2.40% 2.78% 3.16% 2.53% 2.51% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 125.78 115.25 123.32 134.18 116.09 115.25 121.19 2.51%
EPS 6.73 3.88 4.77 5.36 6.00 4.65 4.57 29.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.99 1.99 1.93 1.90 1.84 1.82 6.86%
Adjusted Per Share Value based on latest NOSH - 49,776
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.09 9.23 9.89 10.76 9.31 9.24 9.72 2.52%
EPS 0.54 0.31 0.38 0.43 0.48 0.37 0.37 28.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1612 0.1594 0.1596 0.1547 0.1523 0.1475 0.1459 6.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.90 0.70 0.65 0.69 0.66 0.66 0.68 -
P/RPS 0.72 0.61 0.53 0.51 0.57 0.57 0.56 18.29%
P/EPS 13.37 18.04 13.63 12.87 11.00 14.19 14.88 -6.90%
EY 7.48 5.54 7.34 7.77 9.09 7.05 6.72 7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.33 0.36 0.35 0.36 0.37 13.98%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 14/08/07 25/05/07 28/02/07 29/11/06 28/08/06 29/05/06 27/02/06 -
Price 0.89 0.79 0.66 0.61 0.64 0.67 0.62 -
P/RPS 0.71 0.69 0.54 0.45 0.55 0.58 0.51 24.75%
P/EPS 13.22 20.36 13.84 11.38 10.67 14.41 13.57 -1.73%
EY 7.56 4.91 7.23 8.79 9.38 6.94 7.37 1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.33 0.32 0.34 0.36 0.34 18.81%

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