[CCK] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 6.0%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 344,081 331,518 328,685 321,579 314,848 309,746 290,211 11.98%
PBT 22,709 19,085 17,096 16,793 15,919 16,697 14,882 32.44%
Tax -8,415 -5,690 -5,105 -5,142 -4,874 -4,982 -4,227 58.05%
NP 14,294 13,395 11,991 11,651 11,045 11,715 10,655 21.57%
-
NP to SH 14,212 13,285 11,887 11,549 10,895 11,563 10,509 22.22%
-
Tax Rate 37.06% 29.81% 29.86% 30.62% 30.62% 29.84% 28.40% -
Total Cost 329,787 318,123 316,694 309,928 303,803 298,031 279,556 11.61%
-
Net Worth 119,665 124,666 121,605 118,329 116,497 114,903 40,814 104.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 119,665 124,666 121,605 118,329 116,497 114,903 40,814 104.45%
NOSH 157,454 157,805 157,929 157,772 157,428 157,402 56,686 97.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.15% 4.04% 3.65% 3.62% 3.51% 3.78% 3.67% -
ROE 11.88% 10.66% 9.78% 9.76% 9.35% 10.06% 25.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 218.53 210.08 208.12 203.82 199.99 196.79 511.95 -43.21%
EPS 9.03 8.42 7.53 7.32 6.92 7.35 18.54 -38.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.77 0.75 0.74 0.73 0.72 3.66%
Adjusted Per Share Value based on latest NOSH - 157,772
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.42 53.40 52.94 51.80 50.71 49.89 46.75 11.97%
EPS 2.29 2.14 1.91 1.86 1.75 1.86 1.69 22.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1928 0.2008 0.1959 0.1906 0.1876 0.1851 0.0657 104.57%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.62 0.65 0.52 0.47 0.55 0.47 0.61 -
P/RPS 0.28 0.31 0.25 0.23 0.28 0.24 0.12 75.64%
P/EPS 6.87 7.72 6.91 6.42 7.95 6.40 3.29 63.15%
EY 14.56 12.95 14.47 15.57 12.58 15.63 30.39 -38.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.68 0.63 0.74 0.64 0.85 -2.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 19/11/09 21/08/09 19/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.65 0.64 0.65 0.50 0.56 0.47 0.41 -
P/RPS 0.30 0.30 0.31 0.25 0.28 0.24 0.08 140.79%
P/EPS 7.20 7.60 8.64 6.83 8.09 6.40 2.21 119.29%
EY 13.89 13.15 11.58 14.64 12.36 15.63 45.22 -54.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.84 0.67 0.76 0.64 0.57 31.44%

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