[CCK] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -27.73%
YoY- -55.86%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 165,510 159,104 161,943 155,877 159,617 156,564 165,720 -0.08%
PBT 4,341 5,092 4,585 4,713 6,302 6,408 8,354 -35.33%
Tax -1,697 -1,889 -1,812 -1,898 -2,407 -2,253 -2,660 -25.87%
NP 2,644 3,203 2,773 2,815 3,895 4,155 5,694 -40.00%
-
NP to SH 2,669 3,228 2,773 2,815 3,895 4,155 5,694 -39.63%
-
Tax Rate 39.09% 37.10% 39.52% 40.27% 38.19% 35.16% 31.84% -
Total Cost 162,866 155,901 159,170 153,062 155,722 152,409 160,026 1.17%
-
Net Worth 77,939 77,368 76,551 75,660 76,342 76,144 63,174 15.01%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 716 716 - - - - - -
Div Payout % 26.83% 22.18% - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 77,939 77,368 76,551 75,660 76,342 76,144 63,174 15.01%
NOSH 49,642 49,595 49,387 49,130 49,572 49,767 41,290 13.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.60% 2.01% 1.71% 1.81% 2.44% 2.65% 3.44% -
ROE 3.42% 4.17% 3.62% 3.72% 5.10% 5.46% 9.01% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 333.40 320.80 327.90 317.27 321.98 314.59 401.35 -11.62%
EPS 5.38 6.51 5.61 5.73 7.86 8.35 13.79 -46.57%
DPS 1.45 1.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.55 1.54 1.54 1.53 1.53 1.73%
Adjusted Per Share Value based on latest NOSH - 49,130
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 26.24 25.23 25.68 24.71 25.31 24.82 26.27 -0.07%
EPS 0.42 0.51 0.44 0.45 0.62 0.66 0.90 -39.80%
DPS 0.11 0.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1236 0.1227 0.1214 0.12 0.121 0.1207 0.1002 15.00%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.60 0.60 0.69 0.70 0.60 0.62 0.63 -
P/RPS 0.18 0.19 0.21 0.22 0.19 0.20 0.16 8.16%
P/EPS 11.16 9.22 12.29 12.22 7.64 7.43 4.57 81.24%
EY 8.96 10.85 8.14 8.19 13.10 13.47 21.89 -44.84%
DY 2.42 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.45 0.45 0.39 0.41 0.41 -4.93%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 29/08/02 22/05/02 28/02/02 28/11/01 29/08/01 31/05/01 -
Price 0.64 0.65 0.65 0.65 0.68 0.70 0.68 -
P/RPS 0.19 0.20 0.20 0.20 0.21 0.22 0.17 7.68%
P/EPS 11.90 9.99 11.58 11.34 8.65 8.38 4.93 79.84%
EY 8.40 10.01 8.64 8.81 11.55 11.93 20.28 -44.40%
DY 2.27 2.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.42 0.42 0.44 0.46 0.44 -4.59%

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