[CCK] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -57.65%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 94,583 114,832 104,739 95,336 92,503 72,968 66,792 5.49%
PBT 2,402 8,179 8,745 7,406 5,417 3,602 3,731 -6.54%
Tax -921 -2,581 -2,640 -2,325 -1,740 -985 -1,041 -1.86%
NP 1,481 5,598 6,105 5,081 3,677 2,617 2,690 -8.76%
-
NP to SH 1,475 5,544 6,048 5,034 3,636 2,582 2,668 -8.70%
-
Tax Rate 38.34% 31.56% 30.19% 31.39% 32.12% 27.35% 27.90% -
Total Cost 93,102 109,234 98,634 90,255 88,826 70,351 64,102 5.90%
-
Net Worth 142,238 137,025 127,575 124,666 114,903 103,686 96,067 6.21%
Dividend
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 142,238 137,025 127,575 124,666 114,903 103,686 96,067 6.21%
NOSH 156,306 157,500 157,500 157,805 157,402 50,826 49,776 19.23%
Ratio Analysis
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.57% 4.87% 5.83% 5.33% 3.98% 3.59% 4.03% -
ROE 1.04% 4.05% 4.74% 4.04% 3.16% 2.49% 2.78% -
Per Share
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 60.51 72.91 66.50 60.41 58.77 143.56 134.18 -11.52%
EPS 0.95 3.52 3.84 3.19 2.31 5.08 5.36 -23.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.81 0.79 0.73 2.04 1.93 -10.91%
Adjusted Per Share Value based on latest NOSH - 157,805
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.00 18.21 16.61 15.12 14.67 11.57 10.59 5.49%
EPS 0.23 0.88 0.96 0.80 0.58 0.41 0.42 -8.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2255 0.2173 0.2023 0.1977 0.1822 0.1644 0.1523 6.21%
Price Multiplier on Financial Quarter End Date
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.90 0.73 0.66 0.65 0.47 0.88 0.69 -
P/RPS 1.49 1.00 0.99 1.08 0.80 0.61 0.51 17.92%
P/EPS 95.37 20.74 17.19 20.38 20.35 17.32 12.87 36.06%
EY 1.05 4.82 5.82 4.91 4.91 5.77 7.77 -26.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.84 0.81 0.82 0.64 0.43 0.36 16.82%
Price Multiplier on Announcement Date
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/05/13 22/11/11 26/11/10 19/11/09 26/11/08 03/12/07 29/11/06 -
Price 0.90 0.79 0.68 0.64 0.47 0.98 0.61 -
P/RPS 1.49 1.08 1.02 1.06 0.80 0.68 0.45 20.21%
P/EPS 95.37 22.44 17.71 20.06 20.35 19.29 11.38 38.66%
EY 1.05 4.46 5.65 4.98 4.91 5.18 8.79 -27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.91 0.84 0.81 0.64 0.48 0.32 18.96%

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