[CCK] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 34.1%
YoY- 186.35%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 243,313 242,242 239,675 239,268 239,174 234,272 226,176 4.97%
PBT 13,245 12,898 12,396 11,251 8,826 7,081 5,801 73.13%
Tax -2,808 -2,542 -2,550 -3,216 -2,818 -2,462 -2,063 22.74%
NP 10,437 10,356 9,846 8,035 6,008 4,619 3,738 97.91%
-
NP to SH 10,343 10,243 9,728 7,909 5,898 4,537 3,683 98.67%
-
Tax Rate 21.20% 19.71% 20.57% 28.58% 31.93% 34.77% 35.56% -
Total Cost 232,876 231,886 229,829 231,233 233,166 229,653 222,438 3.09%
-
Net Worth 99,082 96,067 94,556 91,564 90,601 87,512 84,917 10.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 99,082 96,067 94,556 91,564 90,601 87,512 84,917 10.80%
NOSH 49,790 49,776 49,766 49,763 49,781 49,722 49,659 0.17%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.29% 4.28% 4.11% 3.36% 2.51% 1.97% 1.65% -
ROE 10.44% 10.66% 10.29% 8.64% 6.51% 5.18% 4.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 488.67 486.66 481.60 480.81 480.45 471.16 455.45 4.79%
EPS 20.77 20.58 19.55 15.89 11.85 9.12 7.42 98.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.93 1.90 1.84 1.82 1.76 1.71 10.60%
Adjusted Per Share Value based on latest NOSH - 49,763
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 38.58 38.41 38.00 37.94 37.92 37.14 35.86 4.98%
EPS 1.64 1.62 1.54 1.25 0.94 0.72 0.58 99.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1571 0.1523 0.1499 0.1452 0.1436 0.1387 0.1346 10.82%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.65 0.69 0.66 0.66 0.68 0.66 0.62 -
P/RPS 0.13 0.14 0.14 0.14 0.14 0.14 0.14 -4.80%
P/EPS 3.13 3.35 3.38 4.15 5.74 7.23 8.36 -47.96%
EY 31.96 29.82 29.62 24.08 17.42 13.83 11.96 92.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.35 0.36 0.37 0.38 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 28/08/06 29/05/06 27/02/06 28/11/05 26/08/05 -
Price 0.66 0.61 0.64 0.67 0.62 0.64 0.64 -
P/RPS 0.14 0.13 0.13 0.14 0.13 0.14 0.14 0.00%
P/EPS 3.18 2.96 3.27 4.22 5.23 7.01 8.63 -48.50%
EY 31.47 33.73 30.54 23.72 19.11 14.26 11.59 94.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.34 0.36 0.34 0.36 0.37 -7.32%

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