[CCK] YoY Quarter Result on 30-Jun-2006 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 29.04%
YoY- 155.87%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 78,103 70,997 62,626 57,772 57,365 55,902 53,392 6.53%
PBT 4,260 3,957 4,415 2,880 1,735 739 1,377 20.69%
Tax -1,079 -1,116 -1,013 153 -513 -493 -96 49.61%
NP 3,181 2,841 3,402 3,033 1,222 246 1,281 16.35%
-
NP to SH 3,127 2,789 3,351 2,986 1,167 246 1,303 15.69%
-
Tax Rate 25.33% 28.20% 22.94% -5.31% 29.57% 66.71% 6.97% -
Total Cost 74,922 68,156 59,224 54,739 56,143 55,656 52,111 6.23%
-
Net Worth 121,605 40,814 100,081 94,556 84,917 81,179 81,311 6.93%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 121,605 40,814 100,081 94,556 84,917 81,179 81,311 6.93%
NOSH 157,929 56,686 49,791 49,766 49,659 49,200 50,503 20.90%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.07% 4.00% 5.43% 5.25% 2.13% 0.44% 2.40% -
ROE 2.57% 6.83% 3.35% 3.16% 1.37% 0.30% 1.60% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 49.45 125.24 125.78 116.09 115.52 113.62 105.72 -11.88%
EPS 1.98 4.92 6.73 6.00 2.35 0.50 2.58 -4.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.72 2.01 1.90 1.71 1.65 1.61 -11.55%
Adjusted Per Share Value based on latest NOSH - 49,766
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.58 11.44 10.09 9.31 9.24 9.00 8.60 6.53%
EPS 0.50 0.45 0.54 0.48 0.19 0.04 0.21 15.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.0657 0.1612 0.1523 0.1368 0.1308 0.131 6.93%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.52 0.61 0.90 0.66 0.62 0.60 0.63 -
P/RPS 1.05 0.49 0.72 0.57 0.54 0.53 0.60 9.76%
P/EPS 26.26 12.40 13.37 11.00 26.38 120.00 24.42 1.21%
EY 3.81 8.07 7.48 9.09 3.79 0.83 4.10 -1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.85 0.45 0.35 0.36 0.36 0.39 9.69%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 28/08/08 14/08/07 28/08/06 26/08/05 25/08/04 27/08/03 -
Price 0.65 0.41 0.89 0.64 0.64 0.52 0.68 -
P/RPS 1.31 0.33 0.71 0.55 0.55 0.46 0.64 12.66%
P/EPS 32.83 8.33 13.22 10.67 27.23 104.00 26.36 3.72%
EY 3.05 12.00 7.56 9.38 3.67 0.96 3.79 -3.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.57 0.44 0.34 0.37 0.32 0.42 12.23%

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