[CCK] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 23.19%
YoY- 68.79%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 309,746 254,323 242,242 234,272 216,440 204,660 165,510 10.99%
PBT 16,697 14,436 12,898 7,081 4,861 5,357 4,341 25.14%
Tax -4,982 -4,082 -2,542 -2,462 -2,173 -1,899 -1,697 19.64%
NP 11,715 10,354 10,356 4,619 2,688 3,458 2,644 28.12%
-
NP to SH 11,563 10,238 10,243 4,537 2,688 3,458 2,669 27.65%
-
Tax Rate 29.84% 28.28% 19.71% 34.77% 44.70% 35.45% 39.09% -
Total Cost 298,031 243,969 231,886 229,653 213,752 201,202 162,866 10.58%
-
Net Worth 114,903 103,686 96,067 87,512 84,111 81,693 77,939 6.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 716 -
Div Payout % - - - - - - 26.83% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 114,903 103,686 96,067 87,512 84,111 81,693 77,939 6.67%
NOSH 157,402 50,826 49,776 49,722 49,770 49,511 49,642 21.18%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.78% 4.07% 4.28% 1.97% 1.24% 1.69% 1.60% -
ROE 10.06% 9.87% 10.66% 5.18% 3.20% 4.23% 3.42% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 196.79 500.37 486.66 471.16 434.88 413.36 333.40 -8.40%
EPS 7.35 20.14 20.58 9.12 5.40 6.98 5.38 5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.45 -
NAPS 0.73 2.04 1.93 1.76 1.69 1.65 1.57 -11.97%
Adjusted Per Share Value based on latest NOSH - 49,722
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 49.89 40.97 39.02 37.74 34.86 32.97 26.66 10.99%
EPS 1.86 1.65 1.65 0.73 0.43 0.56 0.43 27.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.1851 0.167 0.1547 0.141 0.1355 0.1316 0.1255 6.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.47 0.88 0.69 0.66 0.59 0.64 0.60 -
P/RPS 0.24 0.18 0.14 0.14 0.14 0.15 0.18 4.90%
P/EPS 6.40 4.37 3.35 7.23 10.92 9.16 11.16 -8.84%
EY 15.63 22.89 29.82 13.83 9.15 10.91 8.96 9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.42 -
P/NAPS 0.64 0.43 0.36 0.38 0.35 0.39 0.38 9.06%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 03/12/07 29/11/06 28/11/05 26/11/04 19/11/03 26/11/02 -
Price 0.47 0.98 0.61 0.64 0.67 0.61 0.64 -
P/RPS 0.24 0.20 0.13 0.14 0.15 0.15 0.19 3.96%
P/EPS 6.40 4.87 2.96 7.01 12.41 8.73 11.90 -9.81%
EY 15.63 20.55 33.73 14.26 8.06 11.45 8.40 10.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 0.64 0.48 0.32 0.36 0.40 0.37 0.41 7.69%

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