[CCK] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -1.49%
YoY- -51.3%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 182,099 165,510 159,104 161,943 155,877 159,617 156,564 10.56%
PBT 4,884 4,341 5,092 4,585 4,713 6,302 6,408 -16.51%
Tax -2,120 -1,697 -1,889 -1,812 -1,898 -2,407 -2,253 -3.96%
NP 2,764 2,644 3,203 2,773 2,815 3,895 4,155 -23.73%
-
NP to SH 2,789 2,669 3,228 2,773 2,815 3,895 4,155 -23.28%
-
Tax Rate 43.41% 39.09% 37.10% 39.52% 40.27% 38.19% 35.16% -
Total Cost 179,335 162,866 155,901 159,170 153,062 155,722 152,409 11.42%
-
Net Worth 78,097 77,939 77,368 76,551 75,660 76,342 76,144 1.69%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 716 716 716 - - - - -
Div Payout % 25.68% 26.83% 22.18% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 78,097 77,939 77,368 76,551 75,660 76,342 76,144 1.69%
NOSH 49,428 49,642 49,595 49,387 49,130 49,572 49,767 -0.45%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.52% 1.60% 2.01% 1.71% 1.81% 2.44% 2.65% -
ROE 3.57% 3.42% 4.17% 3.62% 3.72% 5.10% 5.46% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 368.41 333.40 320.80 327.90 317.27 321.98 314.59 11.07%
EPS 5.64 5.38 6.51 5.61 5.73 7.86 8.35 -22.96%
DPS 1.45 1.45 1.45 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.57 1.56 1.55 1.54 1.54 1.53 2.16%
Adjusted Per Share Value based on latest NOSH - 49,387
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 29.33 26.66 25.63 26.09 25.11 25.71 25.22 10.55%
EPS 0.45 0.43 0.52 0.45 0.45 0.63 0.67 -23.25%
DPS 0.12 0.12 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.1258 0.1255 0.1246 0.1233 0.1219 0.123 0.1227 1.67%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.57 0.60 0.60 0.69 0.70 0.60 0.62 -
P/RPS 0.15 0.18 0.19 0.21 0.22 0.19 0.20 -17.40%
P/EPS 10.10 11.16 9.22 12.29 12.22 7.64 7.43 22.64%
EY 9.90 8.96 10.85 8.14 8.19 13.10 13.47 -18.51%
DY 2.54 2.42 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.38 0.45 0.45 0.39 0.41 -8.28%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 29/08/02 22/05/02 28/02/02 28/11/01 29/08/01 -
Price 0.61 0.64 0.65 0.65 0.65 0.68 0.70 -
P/RPS 0.17 0.19 0.20 0.20 0.20 0.21 0.22 -15.75%
P/EPS 10.81 11.90 9.99 11.58 11.34 8.65 8.38 18.44%
EY 9.25 8.40 10.01 8.64 8.81 11.55 11.93 -15.56%
DY 2.38 2.27 2.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.42 0.42 0.42 0.44 0.46 -10.39%

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