[CCK] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -5.49%
YoY- 13.89%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 370,426 339,634 290,360 256,382 249,106 223,110 217,812 9.24%
PBT 26,990 15,764 13,690 14,472 12,774 6,724 8,378 21.50%
Tax -11,610 -5,038 -3,744 -4,324 -3,808 -2,298 -3,316 23.20%
NP 15,380 10,726 9,946 10,148 8,966 4,426 5,062 20.32%
-
NP to SH 15,270 10,578 9,806 10,086 8,856 4,426 5,062 20.18%
-
Tax Rate 43.02% 31.96% 27.35% 29.88% 29.81% 34.18% 39.58% -
Total Cost 355,046 328,908 280,414 246,234 240,140 218,684 212,750 8.90%
-
Net Worth 119,841 116,831 105,720 99,067 90,550 85,038 82,877 6.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 119,841 116,831 105,720 99,067 90,550 85,038 82,877 6.33%
NOSH 157,685 157,880 51,072 49,782 49,752 49,730 49,627 21.22%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.15% 3.16% 3.43% 3.96% 3.60% 1.98% 2.32% -
ROE 12.74% 9.05% 9.28% 10.18% 9.78% 5.20% 6.11% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 234.91 215.12 568.52 515.00 500.69 448.64 438.89 -9.88%
EPS 9.68 6.70 19.20 20.26 17.80 8.90 10.20 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 2.07 1.99 1.82 1.71 1.67 -12.28%
Adjusted Per Share Value based on latest NOSH - 49,790
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 58.73 53.85 46.04 40.65 39.50 35.37 34.53 9.24%
EPS 2.42 1.68 1.55 1.60 1.40 0.70 0.80 20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.1852 0.1676 0.1571 0.1436 0.1348 0.1314 6.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.62 0.55 0.94 0.65 0.68 0.56 0.65 -
P/RPS 0.26 0.26 0.17 0.13 0.14 0.12 0.15 9.59%
P/EPS 6.40 8.21 4.90 3.21 3.82 6.29 6.37 0.07%
EY 15.62 12.18 20.43 31.17 26.18 15.89 15.69 -0.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 0.45 0.33 0.37 0.33 0.39 13.17%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 26/02/09 26/02/08 28/02/07 27/02/06 27/05/05 07/04/04 -
Price 0.65 0.56 1.03 0.66 0.62 0.62 0.65 -
P/RPS 0.28 0.26 0.18 0.13 0.12 0.14 0.15 10.95%
P/EPS 6.71 8.36 5.36 3.26 3.48 6.97 6.37 0.86%
EY 14.90 11.96 18.64 30.70 28.71 14.35 15.69 -0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.50 0.33 0.34 0.36 0.39 14.07%

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