[CCK] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 23.19%
YoY- 68.79%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 239,675 239,268 239,174 234,272 226,176 224,713 219,087 6.18%
PBT 12,396 11,251 8,826 7,081 5,801 4,805 4,593 94.19%
Tax -2,550 -3,216 -2,818 -2,462 -2,063 -2,043 -2,002 17.55%
NP 9,846 8,035 6,008 4,619 3,738 2,762 2,591 144.11%
-
NP to SH 9,728 7,909 5,898 4,537 3,683 2,762 2,591 142.15%
-
Tax Rate 20.57% 28.58% 31.93% 34.77% 35.56% 42.52% 43.59% -
Total Cost 229,829 231,233 233,166 229,653 222,438 221,951 216,496 4.07%
-
Net Worth 94,556 91,564 90,601 87,512 84,917 83,945 84,942 7.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 94,556 91,564 90,601 87,512 84,917 83,945 84,942 7.43%
NOSH 49,766 49,763 49,781 49,722 49,659 49,672 49,673 0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.11% 3.36% 2.51% 1.97% 1.65% 1.23% 1.18% -
ROE 10.29% 8.64% 6.51% 5.18% 4.34% 3.29% 3.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 481.60 480.81 480.45 471.16 455.45 452.39 441.05 6.05%
EPS 19.55 15.89 11.85 9.12 7.42 5.56 5.22 141.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.84 1.82 1.76 1.71 1.69 1.71 7.29%
Adjusted Per Share Value based on latest NOSH - 49,722
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.00 37.94 37.92 37.14 35.86 35.63 34.74 6.17%
EPS 1.54 1.25 0.94 0.72 0.58 0.44 0.41 142.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1499 0.1452 0.1436 0.1387 0.1346 0.1331 0.1347 7.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.66 0.66 0.68 0.66 0.62 0.58 0.56 -
P/RPS 0.14 0.14 0.14 0.14 0.14 0.13 0.13 5.07%
P/EPS 3.38 4.15 5.74 7.23 8.36 10.43 10.74 -53.83%
EY 29.62 24.08 17.42 13.83 11.96 9.59 9.31 116.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.37 0.38 0.36 0.34 0.33 4.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 27/02/06 28/11/05 26/08/05 15/06/05 27/05/05 -
Price 0.64 0.67 0.62 0.64 0.64 0.62 0.62 -
P/RPS 0.13 0.14 0.13 0.14 0.14 0.14 0.14 -4.83%
P/EPS 3.27 4.22 5.23 7.01 8.63 11.15 11.89 -57.80%
EY 30.54 23.72 19.11 14.26 11.59 8.97 8.41 136.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.34 0.36 0.37 0.37 0.36 -3.74%

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