[CCK] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 4.42%
YoY- 17.33%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 110,669 96,221 98,710 101,135 114,832 93,690 94,831 10.81%
PBT 6,121 6,405 6,392 8,220 8,179 4,760 5,060 13.49%
Tax -1,492 -1,776 -1,718 -2,309 -2,581 -1,005 -1,335 7.67%
NP 4,629 4,629 4,674 5,911 5,598 3,755 3,725 15.54%
-
NP to SH 4,421 4,573 4,638 5,789 5,544 3,713 3,701 12.54%
-
Tax Rate 24.38% 27.73% 26.88% 28.09% 31.56% 21.11% 26.38% -
Total Cost 106,040 91,592 94,036 95,224 109,234 89,935 91,106 10.61%
-
Net Worth 144,231 145,074 140,402 137,232 137,025 132,720 133,865 5.08%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 144,231 145,074 140,402 137,232 137,025 132,720 133,865 5.08%
NOSH 156,773 157,689 157,755 157,738 157,500 158,000 157,489 -0.30%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.18% 4.81% 4.74% 5.84% 4.87% 4.01% 3.93% -
ROE 3.07% 3.15% 3.30% 4.22% 4.05% 2.80% 2.76% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 70.59 61.02 62.57 64.12 72.91 59.30 60.21 11.15%
EPS 2.82 2.90 2.94 3.67 3.52 2.35 2.35 12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.89 0.87 0.87 0.84 0.85 5.40%
Adjusted Per Share Value based on latest NOSH - 157,738
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.55 15.26 15.65 16.03 18.21 14.85 15.04 10.80%
EPS 0.70 0.73 0.74 0.92 0.88 0.59 0.59 12.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2287 0.23 0.2226 0.2176 0.2173 0.2104 0.2122 5.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.94 0.89 0.90 0.77 0.73 0.75 0.75 -
P/RPS 1.33 1.46 1.44 1.20 1.00 1.26 1.25 4.21%
P/EPS 33.33 30.69 30.61 20.98 20.74 31.91 31.91 2.93%
EY 3.00 3.26 3.27 4.77 4.82 3.13 3.13 -2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.97 1.01 0.89 0.84 0.89 0.88 10.31%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 22/08/12 17/05/12 21/02/12 22/11/11 23/08/11 23/05/11 -
Price 0.95 0.89 0.89 0.84 0.79 0.73 0.86 -
P/RPS 1.35 1.46 1.42 1.31 1.08 1.23 1.43 -3.75%
P/EPS 33.69 30.69 30.27 22.89 22.44 31.06 36.60 -5.35%
EY 2.97 3.26 3.30 4.37 4.46 3.22 2.73 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.97 1.00 0.97 0.91 0.87 1.01 1.31%

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