[CCK] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 16.76%
YoY- -14.13%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 239,675 226,176 216,438 192,810 159,104 156,564 166,672 6.23%
PBT 12,396 5,801 5,420 4,350 5,092 6,408 8,898 5.67%
Tax -2,550 -2,063 -2,511 -1,578 -1,889 -2,253 -2,309 1.66%
NP 9,846 3,738 2,909 2,772 3,203 4,155 6,589 6.92%
-
NP to SH 9,728 3,683 2,909 2,772 3,228 4,155 6,589 6.70%
-
Tax Rate 20.57% 35.56% 46.33% 36.28% 37.10% 35.16% 25.95% -
Total Cost 229,829 222,438 213,529 190,038 155,901 152,409 160,083 6.20%
-
Net Worth 94,556 84,917 81,179 81,311 77,368 76,144 73,267 4.34%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 716 - - -
Div Payout % - - - - 22.18% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 94,556 84,917 81,179 81,311 77,368 76,144 73,267 4.34%
NOSH 49,766 49,659 49,200 50,503 49,595 49,767 33,003 7.08%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.11% 1.65% 1.34% 1.44% 2.01% 2.65% 3.95% -
ROE 10.29% 4.34% 3.58% 3.41% 4.17% 5.46% 8.99% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 481.60 455.45 439.91 381.77 320.80 314.59 505.02 -0.78%
EPS 19.55 7.42 5.91 5.49 6.51 8.35 19.96 -0.34%
DPS 0.00 0.00 0.00 0.00 1.45 0.00 0.00 -
NAPS 1.90 1.71 1.65 1.61 1.56 1.53 2.22 -2.55%
Adjusted Per Share Value based on latest NOSH - 50,503
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 38.61 36.43 34.86 31.06 25.63 25.22 26.85 6.23%
EPS 1.57 0.59 0.47 0.45 0.52 0.67 1.06 6.76%
DPS 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.1523 0.1368 0.1308 0.131 0.1246 0.1227 0.118 4.34%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.66 0.62 0.60 0.63 0.60 0.62 1.60 -
P/RPS 0.14 0.14 0.14 0.17 0.19 0.20 0.32 -12.86%
P/EPS 3.38 8.36 10.15 11.48 9.22 7.43 8.01 -13.38%
EY 29.62 11.96 9.85 8.71 10.85 13.47 12.48 15.48%
DY 0.00 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.35 0.36 0.36 0.39 0.38 0.41 0.72 -11.32%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 26/08/05 25/08/04 27/08/03 29/08/02 29/08/01 30/08/00 -
Price 0.64 0.64 0.52 0.68 0.65 0.70 1.64 -
P/RPS 0.13 0.14 0.12 0.18 0.20 0.22 0.32 -13.93%
P/EPS 3.27 8.63 8.79 12.39 9.99 8.38 8.21 -14.21%
EY 30.54 11.59 11.37 8.07 10.01 11.93 12.17 16.56%
DY 0.00 0.00 0.00 0.00 2.23 0.00 0.00 -
P/NAPS 0.34 0.37 0.32 0.42 0.42 0.46 0.74 -12.15%

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