[CCK] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 30.75%
YoY- 37.59%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 596,492 569,432 553,125 545,949 537,962 497,832 509,051 11.15%
PBT 26,516 32,488 25,846 24,894 20,414 16,672 18,861 25.52%
Tax -6,356 -5,664 -7,531 -7,130 -6,826 -4,664 -4,976 17.74%
NP 20,160 26,824 18,315 17,764 13,588 12,008 13,885 28.25%
-
NP to SH 20,136 26,804 18,296 17,734 13,564 11,980 13,869 28.24%
-
Tax Rate 23.97% 17.43% 29.14% 28.64% 33.44% 27.98% 26.38% -
Total Cost 576,332 542,608 534,810 528,185 524,374 485,824 495,166 10.65%
-
Net Worth 238,006 0 235,287 151,291 221,356 217,253 217,431 6.21%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 238,006 0 235,287 151,291 221,356 217,253 217,431 6.21%
NOSH 315,359 315,359 315,359 210,126 156,990 155,181 155,307 60.42%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.38% 4.71% 3.31% 3.25% 2.53% 2.41% 2.73% -
ROE 8.46% 0.00% 7.78% 11.72% 6.13% 5.51% 6.38% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 190.47 181.81 176.31 259.82 342.67 320.81 327.77 -30.38%
EPS 6.42 8.56 5.83 8.44 8.64 7.72 8.93 -19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.00 0.75 0.72 1.41 1.40 1.40 -33.47%
Adjusted Per Share Value based on latest NOSH - 162,568
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 94.57 90.28 87.70 86.56 85.29 78.93 80.71 11.15%
EPS 3.19 4.25 2.90 2.81 2.15 1.90 2.20 28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3774 0.00 0.373 0.2399 0.351 0.3445 0.3447 6.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.87 0.64 0.67 0.585 0.535 1.14 1.02 -
P/RPS 0.46 0.35 0.38 0.23 0.16 0.36 0.31 30.12%
P/EPS 13.53 7.48 11.49 6.93 6.19 14.77 11.42 11.97%
EY 7.39 13.37 8.70 14.43 16.15 6.77 8.75 -10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 0.89 0.81 0.38 0.81 0.73 34.63%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 26/05/17 23/02/17 25/11/16 25/08/16 30/05/16 29/02/16 -
Price 1.04 0.96 0.66 0.58 0.55 1.20 1.15 -
P/RPS 0.55 0.53 0.37 0.22 0.16 0.37 0.35 35.20%
P/EPS 16.17 11.22 11.32 6.87 6.37 15.54 12.88 16.39%
EY 6.18 8.91 8.84 14.55 15.71 6.43 7.77 -14.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.00 0.88 0.81 0.39 0.86 0.82 40.84%

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