[CCK] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -41.54%
YoY- 65.74%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 92,503 72,968 66,792 64,225 56,129 56,127 44,277 13.05%
PBT 5,417 3,602 3,731 3,229 1,949 2,508 1,501 23.82%
Tax -1,740 -985 -1,041 -1,049 -650 -988 -667 17.31%
NP 3,677 2,617 2,690 2,180 1,299 1,520 834 28.02%
-
NP to SH 3,636 2,582 2,668 2,153 1,299 1,520 834 27.78%
-
Tax Rate 32.12% 27.35% 27.90% 32.49% 33.35% 39.39% 44.44% -
Total Cost 88,826 70,351 64,102 62,045 54,830 54,607 43,443 12.64%
-
Net Worth 114,903 103,686 96,067 88,534 84,111 81,693 77,939 6.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 114,903 103,686 96,067 88,534 84,111 81,693 77,939 6.67%
NOSH 157,402 50,826 49,776 50,303 49,770 49,511 49,642 21.18%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.98% 3.59% 4.03% 3.39% 2.31% 2.71% 1.88% -
ROE 3.16% 2.49% 2.78% 2.43% 1.54% 1.86% 1.07% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 58.77 143.56 134.18 127.67 112.78 113.36 89.19 -6.71%
EPS 2.31 5.08 5.36 4.33 2.61 3.07 1.68 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 2.04 1.93 1.76 1.69 1.65 1.57 -11.97%
Adjusted Per Share Value based on latest NOSH - 49,722
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.67 11.57 10.59 10.18 8.90 8.90 7.02 13.05%
EPS 0.58 0.41 0.42 0.34 0.21 0.24 0.13 28.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1822 0.1644 0.1523 0.1404 0.1334 0.1295 0.1236 6.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.47 0.88 0.69 0.66 0.59 0.64 0.60 -
P/RPS 0.80 0.61 0.51 0.52 0.52 0.56 0.67 2.99%
P/EPS 20.35 17.32 12.87 15.42 22.61 20.85 35.71 -8.93%
EY 4.91 5.77 7.77 6.48 4.42 4.80 2.80 9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.43 0.36 0.38 0.35 0.39 0.38 9.06%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 03/12/07 29/11/06 28/11/05 26/11/04 19/11/03 26/11/02 -
Price 0.47 0.98 0.61 0.64 0.67 0.61 0.64 -
P/RPS 0.80 0.68 0.45 0.50 0.59 0.54 0.72 1.76%
P/EPS 20.35 19.29 11.38 14.95 25.67 19.87 38.10 -9.91%
EY 4.91 5.18 8.79 6.69 3.90 5.03 2.63 10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.48 0.32 0.36 0.40 0.37 0.41 7.69%

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