[CCK] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 23.0%
YoY- 164.13%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 243,293 243,313 242,242 239,675 239,268 239,174 234,272 2.55%
PBT 13,030 13,245 12,898 12,396 11,251 8,826 7,081 50.22%
Tax -2,972 -2,808 -2,542 -2,550 -3,216 -2,818 -2,462 13.38%
NP 10,058 10,437 10,356 9,846 8,035 6,008 4,619 68.07%
-
NP to SH 9,959 10,343 10,243 9,728 7,909 5,898 4,537 68.98%
-
Tax Rate 22.81% 21.20% 19.71% 20.57% 28.58% 31.93% 34.77% -
Total Cost 233,235 232,876 231,886 229,829 231,233 233,166 229,653 1.03%
-
Net Worth 98,987 99,082 96,067 94,556 91,564 90,601 87,512 8.56%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 98,987 99,082 96,067 94,556 91,564 90,601 87,512 8.56%
NOSH 49,742 49,790 49,776 49,766 49,763 49,781 49,722 0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.13% 4.29% 4.28% 4.11% 3.36% 2.51% 1.97% -
ROE 10.06% 10.44% 10.66% 10.29% 8.64% 6.51% 5.18% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 489.11 488.67 486.66 481.60 480.81 480.45 471.16 2.52%
EPS 20.02 20.77 20.58 19.55 15.89 11.85 9.12 68.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.99 1.93 1.90 1.84 1.82 1.76 8.54%
Adjusted Per Share Value based on latest NOSH - 49,766
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.57 38.58 38.41 38.00 37.94 37.92 37.14 2.55%
EPS 1.58 1.64 1.62 1.54 1.25 0.94 0.72 68.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1569 0.1571 0.1523 0.1499 0.1452 0.1436 0.1387 8.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.70 0.65 0.69 0.66 0.66 0.68 0.66 -
P/RPS 0.14 0.13 0.14 0.14 0.14 0.14 0.14 0.00%
P/EPS 3.50 3.13 3.35 3.38 4.15 5.74 7.23 -38.37%
EY 28.60 31.96 29.82 29.62 24.08 17.42 13.83 62.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.36 0.35 0.36 0.37 0.38 -5.33%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 28/02/07 29/11/06 28/08/06 29/05/06 27/02/06 28/11/05 -
Price 0.79 0.66 0.61 0.64 0.67 0.62 0.64 -
P/RPS 0.16 0.14 0.13 0.13 0.14 0.13 0.14 9.31%
P/EPS 3.95 3.18 2.96 3.27 4.22 5.23 7.01 -31.80%
EY 25.34 31.47 33.73 30.54 23.72 19.11 14.26 46.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.32 0.34 0.36 0.34 0.36 7.28%

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