[CCK] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -3.71%
YoY- 25.92%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 265,136 254,323 248,147 243,293 243,313 242,242 239,675 6.94%
PBT 14,174 14,436 14,565 13,030 13,245 12,898 12,396 9.32%
Tax -3,848 -4,082 -4,138 -2,972 -2,808 -2,542 -2,550 31.46%
NP 10,326 10,354 10,427 10,058 10,437 10,356 9,846 3.21%
-
NP to SH 10,184 10,238 10,324 9,959 10,343 10,243 9,728 3.09%
-
Tax Rate 27.15% 28.28% 28.41% 22.81% 21.20% 19.71% 20.57% -
Total Cost 254,810 243,969 237,720 233,235 232,876 231,886 229,829 7.10%
-
Net Worth 106,765 103,686 100,081 98,987 99,082 96,067 94,556 8.40%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 106,765 103,686 100,081 98,987 99,082 96,067 94,556 8.40%
NOSH 51,577 50,826 49,791 49,742 49,790 49,776 49,766 2.40%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.89% 4.07% 4.20% 4.13% 4.29% 4.28% 4.11% -
ROE 9.54% 9.87% 10.32% 10.06% 10.44% 10.66% 10.29% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 514.05 500.37 498.37 489.11 488.67 486.66 481.60 4.43%
EPS 19.74 20.14 20.73 20.02 20.77 20.58 19.55 0.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.04 2.01 1.99 1.99 1.93 1.90 5.86%
Adjusted Per Share Value based on latest NOSH - 49,742
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 42.04 40.32 39.34 38.57 38.58 38.41 38.00 6.94%
EPS 1.61 1.62 1.64 1.58 1.64 1.62 1.54 2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1644 0.1587 0.1569 0.1571 0.1523 0.1499 8.42%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.94 0.88 0.90 0.70 0.65 0.69 0.66 -
P/RPS 0.18 0.18 0.18 0.14 0.13 0.14 0.14 18.18%
P/EPS 4.76 4.37 4.34 3.50 3.13 3.35 3.38 25.56%
EY 21.01 22.89 23.04 28.60 31.96 29.82 29.62 -20.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.45 0.35 0.33 0.36 0.35 18.18%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 03/12/07 14/08/07 25/05/07 28/02/07 29/11/06 28/08/06 -
Price 1.03 0.98 0.89 0.79 0.66 0.61 0.64 -
P/RPS 0.20 0.20 0.18 0.16 0.14 0.13 0.13 33.16%
P/EPS 5.22 4.87 4.29 3.95 3.18 2.96 3.27 36.47%
EY 19.17 20.55 23.30 25.34 31.47 33.73 30.54 -26.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.44 0.40 0.33 0.32 0.34 29.22%

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