[CCK] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -24.17%
YoY- 44.36%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 188,775 431,934 406,916 370,426 339,634 290,360 256,382 -4.59%
PBT 5,132 32,798 31,438 26,990 15,764 13,690 14,472 -14.73%
Tax -1,995 -9,780 -9,308 -11,610 -5,038 -3,744 -4,324 -11.21%
NP 3,137 23,018 22,130 15,380 10,726 9,946 10,148 -16.52%
-
NP to SH 3,134 22,666 21,964 15,270 10,578 9,806 10,086 -16.45%
-
Tax Rate 38.87% 29.82% 29.61% 43.02% 31.96% 27.35% 29.88% -
Total Cost 185,638 408,916 384,786 355,046 328,908 280,414 246,234 -4.25%
-
Net Worth 143,626 137,130 130,701 119,841 116,831 105,720 99,067 5.87%
Dividend
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 143,626 137,130 130,701 119,841 116,831 105,720 99,067 5.87%
NOSH 156,115 157,621 157,471 157,685 157,880 51,072 49,782 19.21%
Ratio Analysis
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.66% 5.33% 5.44% 4.15% 3.16% 3.43% 3.96% -
ROE 2.18% 16.53% 16.80% 12.74% 9.05% 9.28% 10.18% -
Per Share
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 120.92 274.03 258.41 234.91 215.12 568.52 515.00 -19.97%
EPS 2.02 14.38 13.92 9.68 6.70 19.20 20.26 -29.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.87 0.83 0.76 0.74 2.07 1.99 -11.18%
Adjusted Per Share Value based on latest NOSH - 157,454
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.93 68.48 64.52 58.73 53.85 46.04 40.65 -4.59%
EPS 0.50 3.59 3.48 2.42 1.68 1.55 1.60 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2277 0.2174 0.2072 0.19 0.1852 0.1676 0.1571 5.87%
Price Multiplier on Financial Quarter End Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.83 0.77 0.68 0.62 0.55 0.94 0.65 -
P/RPS 0.69 0.28 0.26 0.26 0.26 0.17 0.13 29.27%
P/EPS 41.35 5.35 4.88 6.40 8.21 4.90 3.21 48.15%
EY 2.42 18.68 20.51 15.62 12.18 20.43 31.17 -32.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.89 0.82 0.82 0.74 0.45 0.33 16.68%
Price Multiplier on Announcement Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/08/13 21/02/12 25/02/11 22/02/10 26/02/09 26/02/08 28/02/07 -
Price 0.80 0.84 0.66 0.65 0.56 1.03 0.66 -
P/RPS 0.66 0.31 0.26 0.28 0.26 0.18 0.13 28.38%
P/EPS 39.85 5.84 4.73 6.71 8.36 5.36 3.26 46.96%
EY 2.51 17.12 21.13 14.90 11.96 18.64 30.70 -31.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 0.80 0.86 0.76 0.50 0.33 16.07%

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