[CCK] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 6.98%
YoY- 30.45%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 360,614 351,211 351,443 344,081 331,518 328,685 321,579 7.92%
PBT 25,697 24,358 22,836 22,709 19,085 17,096 16,793 32.75%
Tax -9,228 -8,913 -8,319 -8,415 -5,690 -5,105 -5,142 47.62%
NP 16,469 15,445 14,517 14,294 13,395 11,991 11,651 25.92%
-
NP to SH 16,371 15,357 14,448 14,212 13,285 11,887 11,549 26.16%
-
Tax Rate 35.91% 36.59% 36.43% 37.06% 29.81% 29.86% 30.62% -
Total Cost 344,145 335,766 336,926 329,787 318,123 316,694 309,928 7.22%
-
Net Worth 127,575 124,548 119,885 119,665 124,666 121,605 118,329 5.13%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 127,575 124,548 119,885 119,665 124,666 121,605 118,329 5.13%
NOSH 157,500 157,656 157,744 157,454 157,805 157,929 157,772 -0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.57% 4.40% 4.13% 4.15% 4.04% 3.65% 3.62% -
ROE 12.83% 12.33% 12.05% 11.88% 10.66% 9.78% 9.76% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 228.96 222.77 222.79 218.53 210.08 208.12 203.82 8.05%
EPS 10.39 9.74 9.16 9.03 8.42 7.53 7.32 26.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.76 0.76 0.79 0.77 0.75 5.25%
Adjusted Per Share Value based on latest NOSH - 157,454
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.18 55.68 55.72 54.55 52.56 52.11 50.99 7.93%
EPS 2.60 2.43 2.29 2.25 2.11 1.88 1.83 26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.1975 0.1901 0.1897 0.1977 0.1928 0.1876 5.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.66 0.64 0.65 0.62 0.65 0.52 0.47 -
P/RPS 0.29 0.29 0.29 0.28 0.31 0.25 0.23 16.69%
P/EPS 6.35 6.57 7.10 6.87 7.72 6.91 6.42 -0.72%
EY 15.75 15.22 14.09 14.56 12.95 14.47 15.57 0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.86 0.82 0.82 0.68 0.63 18.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 24/08/10 24/05/10 22/02/10 19/11/09 21/08/09 19/05/09 -
Price 0.68 0.69 0.62 0.65 0.64 0.65 0.50 -
P/RPS 0.30 0.31 0.28 0.30 0.30 0.31 0.25 12.91%
P/EPS 6.54 7.08 6.77 7.20 7.60 8.64 6.83 -2.84%
EY 15.29 14.12 14.77 13.89 13.15 11.58 14.64 2.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.82 0.86 0.81 0.84 0.67 16.25%

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