[CCK] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -1.84%
YoY- 0.34%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 629,654 643,852 659,740 648,544 641,264 621,080 623,165 0.69%
PBT 40,294 41,968 43,557 41,010 41,690 38,404 35,969 7.87%
Tax -8,982 -9,616 -9,896 -9,028 -9,106 -8,768 -8,040 7.67%
NP 31,312 32,352 33,661 31,982 32,584 29,636 27,929 7.92%
-
NP to SH 31,282 32,332 33,622 31,946 32,544 29,584 27,898 7.93%
-
Tax Rate 22.29% 22.91% 22.72% 22.01% 21.84% 22.83% 22.35% -
Total Cost 598,342 611,500 626,079 616,561 608,680 591,444 595,236 0.34%
-
Net Worth 282,094 282,130 276,004 264,896 258,584 258,584 264,254 4.45%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 282,094 282,130 276,004 264,896 258,584 258,584 264,254 4.45%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.97% 5.02% 5.10% 4.93% 5.08% 4.77% 4.48% -
ROE 11.09% 11.46% 12.18% 12.06% 12.59% 11.44% 10.56% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 100.44 102.69 105.17 102.83 101.68 98.48 99.04 0.94%
EPS 5.00 5.16 5.34 5.07 5.16 4.68 4.43 8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.44 0.42 0.41 0.41 0.42 4.71%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 99.83 102.08 104.60 102.83 101.67 98.47 98.80 0.69%
EPS 4.96 5.13 5.33 5.07 5.16 4.69 4.42 7.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4473 0.4473 0.4376 0.42 0.41 0.41 0.419 4.45%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.505 0.465 0.525 0.485 0.49 0.60 0.395 -
P/RPS 0.50 0.45 0.50 0.47 0.48 0.61 0.40 16.05%
P/EPS 10.12 9.02 9.79 9.58 9.50 12.79 8.91 8.86%
EY 9.88 11.09 10.21 10.44 10.53 7.82 11.23 -8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.03 1.19 1.15 1.20 1.46 0.94 12.40%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 25/08/20 25/02/20 21/11/19 22/08/19 28/05/19 25/02/19 -
Price 0.535 0.535 0.505 0.565 0.53 0.575 0.645 -
P/RPS 0.53 0.52 0.48 0.55 0.52 0.58 0.65 -12.73%
P/EPS 10.72 10.37 9.42 11.15 10.27 12.26 14.55 -18.44%
EY 9.33 9.64 10.61 8.97 9.74 8.16 6.87 22.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.19 1.15 1.35 1.29 1.40 1.54 -15.80%

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