[CCK] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 2.8%
YoY- -29.18%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 814,872 789,736 691,471 671,729 661,116 654,676 657,421 15.43%
PBT 58,850 58,044 31,902 30,561 29,658 31,584 46,107 17.71%
Tax -13,358 -13,512 -7,114 -7,072 -6,808 -7,340 -10,143 20.20%
NP 45,492 44,532 24,788 23,489 22,850 24,244 35,964 17.01%
-
NP to SH 45,492 44,532 24,788 23,489 22,850 24,244 35,964 17.01%
-
Tax Rate 22.70% 23.28% 22.30% 23.14% 22.96% 23.24% 22.00% -
Total Cost 769,380 745,204 666,683 648,240 638,266 630,432 621,457 15.34%
-
Net Worth 331,697 325,726 315,359 307,056 300,789 307,056 300,822 6.74%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 331,697 325,726 315,359 307,056 300,789 307,056 300,822 6.74%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.58% 5.64% 3.58% 3.50% 3.46% 3.70% 5.47% -
ROE 13.71% 13.67% 7.86% 7.65% 7.60% 7.90% 11.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 130.20 126.08 109.63 107.19 105.50 104.47 104.90 15.53%
EPS 7.26 7.12 3.96 3.75 3.64 3.88 5.74 17.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.50 0.49 0.48 0.49 0.48 6.84%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 131.26 127.21 111.38 108.20 106.49 105.45 105.89 15.43%
EPS 7.33 7.17 3.99 3.78 3.68 3.91 5.79 17.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5343 0.5247 0.508 0.4946 0.4845 0.4946 0.4846 6.74%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.58 0.55 0.555 0.575 0.59 0.68 0.625 -
P/RPS 0.45 0.44 0.51 0.54 0.56 0.65 0.60 -17.49%
P/EPS 7.98 7.74 14.12 15.34 16.18 17.58 10.89 -18.76%
EY 12.53 12.93 7.08 6.52 6.18 5.69 9.18 23.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.06 1.11 1.17 1.23 1.39 1.30 -11.11%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 26/05/22 24/02/22 24/11/21 25/08/21 25/05/21 25/02/21 -
Price 0.59 0.57 0.56 0.575 0.595 0.675 0.59 -
P/RPS 0.45 0.45 0.51 0.54 0.56 0.65 0.56 -13.60%
P/EPS 8.12 8.02 14.25 15.34 16.32 17.45 10.28 -14.58%
EY 12.32 12.47 7.02 6.52 6.13 5.73 9.73 17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.12 1.17 1.24 1.38 1.23 -6.63%

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