[CCK] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 2.16%
YoY- 99.09%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 962,448 878,000 857,404 814,872 789,736 691,471 671,729 27.12%
PBT 83,764 80,938 84,242 58,850 58,044 31,902 30,561 95.97%
Tax -19,108 -18,825 -18,726 -13,358 -13,512 -7,114 -7,072 94.10%
NP 64,656 62,113 65,516 45,492 44,532 24,788 23,489 96.53%
-
NP to SH 64,656 62,113 65,516 45,492 44,532 24,788 23,489 96.53%
-
Tax Rate 22.81% 23.26% 22.23% 22.70% 23.28% 22.30% 23.14% -
Total Cost 897,792 815,887 791,888 769,380 745,204 666,683 648,240 24.27%
-
Net Worth 380,343 361,696 356,168 331,697 325,726 315,359 307,056 15.35%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 380,343 361,696 356,168 331,697 325,726 315,359 307,056 15.35%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 6.72% 7.07% 7.64% 5.58% 5.64% 3.58% 3.50% -
ROE 17.00% 17.17% 18.39% 13.71% 13.67% 7.86% 7.65% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 154.36 140.79 137.22 130.20 126.08 109.63 107.19 27.55%
EPS 10.40 9.96 10.48 7.26 7.12 3.96 3.75 97.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.58 0.57 0.53 0.52 0.50 0.49 15.73%
Adjusted Per Share Value based on latest NOSH - 630,718
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 152.60 139.21 135.94 129.20 125.21 109.63 106.50 27.12%
EPS 10.25 9.85 10.39 7.21 7.06 3.93 3.72 96.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.603 0.5735 0.5647 0.5259 0.5164 0.50 0.4868 15.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.70 0.72 0.66 0.58 0.55 0.555 0.575 -
P/RPS 0.45 0.51 0.48 0.45 0.44 0.51 0.54 -11.45%
P/EPS 6.75 7.23 6.29 7.98 7.74 14.12 15.34 -42.17%
EY 14.81 13.83 15.89 12.53 12.93 7.08 6.52 72.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.24 1.16 1.09 1.06 1.11 1.17 -1.14%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 22/02/23 24/11/22 23/08/22 26/05/22 24/02/22 24/11/21 -
Price 0.735 0.755 0.625 0.59 0.57 0.56 0.575 -
P/RPS 0.48 0.54 0.46 0.45 0.45 0.51 0.54 -7.55%
P/EPS 7.09 7.58 5.96 8.12 8.02 14.25 15.34 -40.24%
EY 14.11 13.19 16.78 12.32 12.47 7.02 6.52 67.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.30 1.10 1.11 1.10 1.12 1.17 1.70%

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