[CCK] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 6.6%
YoY- -29.97%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 281,840 243,293 239,268 224,713 213,928 181,680 161,943 9.66%
PBT 15,340 13,030 11,251 4,805 6,058 4,293 4,585 22.27%
Tax -4,124 -2,972 -3,216 -2,043 -2,114 -1,944 -1,812 14.67%
NP 11,216 10,058 8,035 2,762 3,944 2,349 2,773 26.19%
-
NP to SH 11,071 9,959 7,909 2,762 3,944 2,374 2,773 25.92%
-
Tax Rate 26.88% 22.81% 28.58% 42.52% 34.90% 45.28% 39.52% -
Total Cost 270,624 233,235 231,233 221,951 209,984 179,331 159,170 9.24%
-
Net Worth 108,994 98,987 91,564 83,945 80,666 78,490 76,551 6.06%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 108,994 98,987 91,564 83,945 80,666 78,490 76,551 6.06%
NOSH 52,654 49,742 49,763 49,672 48,888 49,365 49,387 1.07%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.98% 4.13% 3.36% 1.23% 1.84% 1.29% 1.71% -
ROE 10.16% 10.06% 8.64% 3.29% 4.89% 3.02% 3.62% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 535.27 489.11 480.81 452.39 437.58 368.03 327.90 8.50%
EPS 21.03 20.02 15.89 5.56 8.07 4.81 5.61 24.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.99 1.84 1.69 1.65 1.59 1.55 4.93%
Adjusted Per Share Value based on latest NOSH - 49,672
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 45.40 39.19 38.54 36.20 34.46 29.26 26.09 9.66%
EPS 1.78 1.60 1.27 0.44 0.64 0.38 0.45 25.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.1594 0.1475 0.1352 0.1299 0.1264 0.1233 6.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.98 0.70 0.66 0.58 0.65 0.61 0.69 -
P/RPS 0.18 0.14 0.14 0.13 0.15 0.17 0.21 -2.53%
P/EPS 4.66 3.50 4.15 10.43 8.06 12.68 12.29 -14.91%
EY 21.45 28.60 24.08 9.59 12.41 7.88 8.14 17.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.35 0.36 0.34 0.39 0.38 0.45 0.72%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 25/05/07 29/05/06 15/06/05 26/05/04 26/09/03 22/05/02 -
Price 0.94 0.79 0.67 0.62 0.55 0.59 0.65 -
P/RPS 0.18 0.16 0.14 0.14 0.13 0.16 0.20 -1.73%
P/EPS 4.47 3.95 4.22 11.15 6.82 12.27 11.58 -14.65%
EY 22.37 25.34 23.72 8.97 14.67 8.15 8.64 17.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.36 0.37 0.33 0.37 0.42 1.15%

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