[CCK] QoQ TTM 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- 5.29%
YoY- 125.77%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 248,147 243,293 243,313 242,242 239,675 239,268 239,174 2.49%
PBT 14,565 13,030 13,245 12,898 12,396 11,251 8,826 39.77%
Tax -4,138 -2,972 -2,808 -2,542 -2,550 -3,216 -2,818 29.28%
NP 10,427 10,058 10,437 10,356 9,846 8,035 6,008 44.56%
-
NP to SH 10,324 9,959 10,343 10,243 9,728 7,909 5,898 45.39%
-
Tax Rate 28.41% 22.81% 21.20% 19.71% 20.57% 28.58% 31.93% -
Total Cost 237,720 233,235 232,876 231,886 229,829 231,233 233,166 1.30%
-
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 4.20% 4.13% 4.29% 4.28% 4.11% 3.36% 2.51% -
ROE 10.32% 10.06% 10.44% 10.66% 10.29% 8.64% 6.51% -
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 498.37 489.11 488.67 486.66 481.60 480.81 480.45 2.47%
EPS 20.73 20.02 20.77 20.58 19.55 15.89 11.85 45.33%
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 39.97 39.19 39.19 39.02 38.61 38.54 38.53 2.48%
EPS 1.66 1.60 1.67 1.65 1.57 1.27 0.95 45.22%
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 0.18 0.14 0.13 0.14 0.14 0.14 0.14 18.29%
P/EPS 4.34 3.50 3.13 3.35 3.38 4.15 5.74 -17.04%
EY 23.04 28.60 31.96 29.82 29.62 24.08 17.42 20.55%
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 0.18 0.16 0.14 0.13 0.13 0.14 0.13 24.30%
P/EPS 4.29 3.95 3.18 2.96 3.27 4.22 5.23 -12.40%
EY 23.30 25.34 31.47 33.73 30.54 23.72 19.11 14.17%
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