[CCK] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 6.6%
YoY- -29.97%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 239,174 234,272 226,176 224,713 219,087 216,440 216,438 6.86%
PBT 8,826 7,081 5,801 4,805 4,593 4,861 5,420 38.28%
Tax -2,818 -2,462 -2,063 -2,043 -2,002 -2,173 -2,511 7.97%
NP 6,008 4,619 3,738 2,762 2,591 2,688 2,909 61.96%
-
NP to SH 5,898 4,537 3,683 2,762 2,591 2,688 2,909 59.98%
-
Tax Rate 31.93% 34.77% 35.56% 42.52% 43.59% 44.70% 46.33% -
Total Cost 233,166 229,653 222,438 221,951 216,496 213,752 213,529 6.02%
-
Net Worth 90,601 87,512 84,917 83,945 84,942 84,111 81,179 7.57%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 90,601 87,512 84,917 83,945 84,942 84,111 81,179 7.57%
NOSH 49,781 49,722 49,659 49,672 49,673 49,770 49,200 0.78%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.51% 1.97% 1.65% 1.23% 1.18% 1.24% 1.34% -
ROE 6.51% 5.18% 4.34% 3.29% 3.05% 3.20% 3.58% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 480.45 471.16 455.45 452.39 441.05 434.88 439.91 6.03%
EPS 11.85 9.12 7.42 5.56 5.22 5.40 5.91 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.76 1.71 1.69 1.71 1.69 1.65 6.73%
Adjusted Per Share Value based on latest NOSH - 49,672
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.92 37.14 35.86 35.63 34.74 34.32 34.32 6.85%
EPS 0.94 0.72 0.58 0.44 0.41 0.43 0.46 60.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1436 0.1387 0.1346 0.1331 0.1347 0.1334 0.1287 7.55%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.68 0.66 0.62 0.58 0.56 0.59 0.60 -
P/RPS 0.14 0.14 0.14 0.13 0.13 0.14 0.14 0.00%
P/EPS 5.74 7.23 8.36 10.43 10.74 10.92 10.15 -31.54%
EY 17.42 13.83 11.96 9.59 9.31 9.15 9.85 46.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.36 0.34 0.33 0.35 0.36 1.83%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 26/08/05 15/06/05 27/05/05 26/11/04 25/08/04 -
Price 0.62 0.64 0.64 0.62 0.62 0.67 0.52 -
P/RPS 0.13 0.14 0.14 0.14 0.14 0.15 0.12 5.46%
P/EPS 5.23 7.01 8.63 11.15 11.89 12.41 8.79 -29.19%
EY 19.11 14.26 11.59 8.97 8.41 8.06 11.37 41.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.37 0.37 0.36 0.40 0.32 4.11%

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