[CCK] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -29.86%
YoY- 78.6%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 247,361 242,537 225,081 214,048 185,890 155,789 148,617 8.85%
PBT 13,533 12,688 5,421 6,241 3,964 5,029 7,460 10.43%
Tax -4,166 -3,604 -2,066 -2,690 -1,976 -1,902 -2,490 8.95%
NP 9,366 9,084 3,354 3,550 1,988 3,126 4,969 11.13%
-
NP to SH 9,297 8,989 3,354 3,550 1,988 3,126 4,969 11.00%
-
Tax Rate 30.78% 28.40% 38.11% 43.10% 49.85% 37.82% 33.38% -
Total Cost 237,994 233,453 221,726 210,497 183,902 152,662 143,648 8.77%
-
Net Worth 99,116 97,910 84,032 82,593 78,760 76,682 63,078 7.81%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - 1,968 - - -
Div Payout % - - - - 99.00% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 99,116 97,910 84,032 82,593 78,760 76,682 63,078 7.81%
NOSH 49,807 53,212 49,723 50,056 49,534 49,472 41,227 3.19%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.79% 3.75% 1.49% 1.66% 1.07% 2.01% 3.34% -
ROE 9.38% 9.18% 3.99% 4.30% 2.52% 4.08% 7.88% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 496.64 455.79 452.67 427.61 375.27 314.90 360.48 5.48%
EPS 18.67 16.89 6.75 7.09 4.01 6.32 12.05 7.56%
DPS 0.00 0.00 0.00 0.00 3.97 0.00 0.00 -
NAPS 1.99 1.84 1.69 1.65 1.59 1.55 1.53 4.47%
Adjusted Per Share Value based on latest NOSH - 48,888
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 39.22 38.45 35.69 33.94 29.47 24.70 23.56 8.86%
EPS 1.47 1.43 0.53 0.56 0.32 0.50 0.79 10.89%
DPS 0.00 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.1571 0.1552 0.1332 0.131 0.1249 0.1216 0.10 7.81%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.70 0.66 0.58 0.65 0.61 0.69 0.63 -
P/RPS 0.14 0.14 0.13 0.15 0.16 0.22 0.17 -3.18%
P/EPS 3.75 3.91 8.60 9.16 15.20 10.92 5.23 -5.39%
EY 26.67 25.60 11.63 10.91 6.58 9.16 19.13 5.69%
DY 0.00 0.00 0.00 0.00 6.51 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.39 0.38 0.45 0.41 -2.60%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 29/05/06 15/06/05 26/05/04 26/09/03 22/05/02 31/05/01 -
Price 0.79 0.67 0.62 0.55 0.59 0.65 0.68 -
P/RPS 0.16 0.15 0.14 0.13 0.16 0.21 0.19 -2.82%
P/EPS 4.23 3.97 9.19 7.75 14.70 10.28 5.64 -4.67%
EY 23.63 25.21 10.88 12.90 6.80 9.72 17.73 4.90%
DY 0.00 0.00 0.00 0.00 6.73 0.00 0.00 -
P/NAPS 0.40 0.36 0.37 0.33 0.37 0.42 0.44 -1.57%

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