[CCK] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 38.27%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 273,340 250,582 219,214 185,521 181,903 168,811 160,536 9.27%
PBT 18,576 12,836 10,925 10,150 9,516 4,066 4,681 25.81%
Tax -7,220 -4,026 -3,111 -3,125 -2,703 -1,550 -2,018 23.65%
NP 11,356 8,810 7,814 7,025 6,813 2,516 2,663 27.32%
-
NP to SH 11,339 8,760 7,720 6,973 6,742 2,516 2,663 27.29%
-
Tax Rate 38.87% 31.36% 28.48% 30.79% 28.40% 38.12% 43.11% -
Total Cost 261,984 241,772 211,400 178,496 175,090 166,295 157,873 8.80%
-
Net Worth 119,855 118,165 106,963 99,116 97,910 84,032 82,593 6.39%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 119,855 118,165 106,963 99,116 97,910 84,032 82,593 6.39%
NOSH 157,705 157,553 51,673 49,807 53,212 49,723 50,056 21.06%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.15% 3.52% 3.56% 3.79% 3.75% 1.49% 1.66% -
ROE 9.46% 7.41% 7.22% 7.04% 6.89% 2.99% 3.22% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 173.32 159.05 424.23 372.48 341.84 339.50 320.71 -9.74%
EPS 7.19 5.56 14.94 14.00 12.67 5.06 5.32 5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 2.07 1.99 1.84 1.69 1.65 -12.11%
Adjusted Per Share Value based on latest NOSH - 49,742
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 43.34 39.73 34.76 29.41 28.84 26.76 25.45 9.27%
EPS 1.80 1.39 1.22 1.11 1.07 0.40 0.42 27.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.1874 0.1696 0.1571 0.1552 0.1332 0.131 6.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.65 0.47 0.98 0.70 0.66 0.58 0.65 -
P/RPS 0.38 0.30 0.23 0.19 0.19 0.17 0.20 11.28%
P/EPS 9.04 8.45 6.56 5.00 5.21 11.46 12.22 -4.89%
EY 11.06 11.83 15.24 20.00 19.20 8.72 8.18 5.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.63 0.47 0.35 0.36 0.34 0.39 14.08%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 19/05/09 26/05/08 25/05/07 29/05/06 15/06/05 26/05/04 -
Price 0.62 0.50 0.94 0.79 0.67 0.62 0.55 -
P/RPS 0.36 0.31 0.22 0.21 0.20 0.18 0.17 13.31%
P/EPS 8.62 8.99 6.29 5.64 5.29 12.25 10.34 -2.98%
EY 11.60 11.12 15.89 17.72 18.91 8.16 9.67 3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 0.45 0.40 0.36 0.37 0.33 16.37%

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