[CCK] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
07-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 66.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Revenue 128,191 124,553 111,555 108,906 70,881 93,876 71,568 10.19%
PBT 7,236 6,387 3,362 4,189 2,588 2,380 4,283 9.12%
Tax -2,162 -1,904 -1,149 -1,658 -969 -1,200 -1,324 8.51%
NP 5,074 4,483 2,213 2,531 1,619 1,180 2,959 9.39%
-
NP to SH 5,043 4,428 2,213 2,531 1,619 1,180 2,959 9.28%
-
Tax Rate 29.88% 29.81% 34.18% 39.58% 37.44% 50.42% 30.91% -
Total Cost 123,117 120,070 109,342 106,375 69,262 92,696 68,609 10.23%
-
Net Worth 99,067 90,550 85,038 82,877 76,246 78,336 75,212 4.69%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Net Worth 99,067 90,550 85,038 82,877 76,246 78,336 75,212 4.69%
NOSH 49,782 49,752 49,730 49,627 49,510 49,579 32,987 7.09%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
NP Margin 3.96% 3.60% 1.98% 2.32% 2.28% 1.26% 4.13% -
ROE 5.09% 4.89% 2.60% 3.05% 2.12% 1.51% 3.93% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 257.50 250.34 224.32 219.45 143.16 189.34 216.95 2.89%
EPS 10.13 8.90 4.45 5.10 3.27 2.38 8.97 2.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.82 1.71 1.67 1.54 1.58 2.28 -2.24%
Adjusted Per Share Value based on latest NOSH - 49,558
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 20.65 20.06 17.97 17.54 11.42 15.12 11.53 10.19%
EPS 0.81 0.71 0.36 0.41 0.26 0.19 0.48 9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1596 0.1459 0.137 0.1335 0.1228 0.1262 0.1211 4.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 26/12/00 -
Price 0.65 0.68 0.56 0.65 0.70 0.57 1.24 -
P/RPS 0.25 0.27 0.25 0.30 0.49 0.30 0.57 -12.82%
P/EPS 6.42 7.64 12.58 12.75 21.41 23.95 13.82 -11.99%
EY 15.58 13.09 7.95 7.85 4.67 4.18 7.23 13.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.33 0.39 0.45 0.36 0.54 -7.87%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 28/02/07 27/02/06 27/05/05 07/04/04 28/02/02 25/02/03 26/02/01 -
Price 0.66 0.62 0.62 0.65 0.65 0.61 0.87 -
P/RPS 0.26 0.25 0.28 0.30 0.45 0.32 0.40 -6.92%
P/EPS 6.52 6.97 13.93 12.75 19.88 25.63 9.70 -6.40%
EY 15.35 14.35 7.18 7.85 5.03 3.90 10.31 6.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.36 0.39 0.42 0.39 0.38 -2.32%

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