[CCK] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 1.66%
YoY- 25.1%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 369,456 360,614 351,211 351,443 344,081 331,518 328,685 8.08%
PBT 26,582 25,697 24,358 22,836 22,709 19,085 17,096 34.10%
Tax -7,738 -9,228 -8,913 -8,319 -8,415 -5,690 -5,105 31.85%
NP 18,844 16,469 15,445 14,517 14,294 13,395 11,991 35.05%
-
NP to SH 18,725 16,371 15,357 14,448 14,212 13,285 11,887 35.27%
-
Tax Rate 29.11% 35.91% 36.59% 36.43% 37.06% 29.81% 29.86% -
Total Cost 350,612 344,145 335,766 336,926 329,787 318,123 316,694 6.99%
-
Net Worth 130,625 127,575 124,548 119,885 119,665 124,666 121,605 4.87%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 130,625 127,575 124,548 119,885 119,665 124,666 121,605 4.87%
NOSH 157,380 157,500 157,656 157,744 157,454 157,805 157,929 -0.23%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.10% 4.57% 4.40% 4.13% 4.15% 4.04% 3.65% -
ROE 14.33% 12.83% 12.33% 12.05% 11.88% 10.66% 9.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 234.75 228.96 222.77 222.79 218.53 210.08 208.12 8.33%
EPS 11.90 10.39 9.74 9.16 9.03 8.42 7.53 35.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.79 0.76 0.76 0.79 0.77 5.11%
Adjusted Per Share Value based on latest NOSH - 157,744
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.51 58.09 56.57 56.61 55.42 53.40 52.94 8.08%
EPS 3.02 2.64 2.47 2.33 2.29 2.14 1.91 35.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2104 0.2055 0.2006 0.1931 0.1928 0.2008 0.1959 4.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.68 0.66 0.64 0.65 0.62 0.65 0.52 -
P/RPS 0.29 0.29 0.29 0.29 0.28 0.31 0.25 10.37%
P/EPS 5.72 6.35 6.57 7.10 6.87 7.72 6.91 -11.80%
EY 17.50 15.75 15.22 14.09 14.56 12.95 14.47 13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.81 0.86 0.82 0.82 0.68 13.25%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 24/08/10 24/05/10 22/02/10 19/11/09 21/08/09 -
Price 0.66 0.68 0.69 0.62 0.65 0.64 0.65 -
P/RPS 0.28 0.30 0.31 0.28 0.30 0.30 0.31 -6.54%
P/EPS 5.55 6.54 7.08 6.77 7.20 7.60 8.64 -25.49%
EY 18.03 15.29 14.12 14.77 13.89 13.15 11.58 34.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.87 0.82 0.86 0.81 0.84 -3.19%

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