[CCK] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 4.42%
YoY- 17.33%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 121,363 114,862 94,192 101,135 98,719 89,877 77,314 7.18%
PBT 4,258 3,017 2,730 8,220 6,974 6,089 2,465 8.77%
Tax -1,167 -975 -1,074 -2,309 -2,014 -3,504 -779 6.41%
NP 3,091 2,042 1,656 5,911 4,960 2,585 1,686 9.77%
-
NP to SH 3,089 2,037 1,659 5,789 4,934 2,580 1,653 10.09%
-
Tax Rate 27.41% 32.32% 39.34% 28.09% 28.88% 57.55% 31.60% -
Total Cost 118,272 112,820 92,536 95,224 93,759 87,292 75,628 7.12%
-
Net Worth 155,226 148,145 141,092 137,232 130,625 119,665 116,497 4.51%
Dividend
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 155,226 148,145 141,092 137,232 130,625 119,665 116,497 4.51%
NOSH 155,226 154,318 155,046 157,738 157,380 157,454 157,428 -0.21%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.55% 1.78% 1.76% 5.84% 5.02% 2.88% 2.18% -
ROE 1.99% 1.38% 1.18% 4.22% 3.78% 2.16% 1.42% -
Per Share
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 78.18 74.43 60.75 64.12 62.73 57.08 49.11 7.41%
EPS 1.99 1.32 1.07 3.67 3.13 1.65 1.05 10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.96 0.91 0.87 0.83 0.76 0.74 4.74%
Adjusted Per Share Value based on latest NOSH - 157,738
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.55 18.50 15.17 16.29 15.90 14.48 12.45 7.19%
EPS 0.50 0.33 0.27 0.93 0.79 0.42 0.27 9.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.2386 0.2273 0.221 0.2104 0.1928 0.1876 4.51%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/15 30/06/14 28/06/13 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.78 0.86 0.83 0.77 0.68 0.62 0.55 -
P/RPS 1.00 1.16 1.37 1.20 1.08 1.09 1.12 -1.72%
P/EPS 39.20 65.15 77.57 20.98 21.69 37.84 52.38 -4.36%
EY 2.55 1.53 1.29 4.77 4.61 2.64 1.91 4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.90 0.91 0.89 0.82 0.82 0.74 0.81%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/08/15 27/08/14 30/08/13 21/02/12 25/02/11 22/02/10 26/02/09 -
Price 0.76 1.02 0.80 0.84 0.66 0.65 0.56 -
P/RPS 0.97 1.37 1.32 1.31 1.05 1.14 1.14 -2.45%
P/EPS 38.19 77.27 74.77 22.89 21.05 39.67 53.33 -5.00%
EY 2.62 1.29 1.34 4.37 4.75 2.52 1.88 5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.06 0.88 0.97 0.80 0.86 0.76 0.00%

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