[CCK] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 5.53%
YoY- -31.08%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 857,404 814,872 789,736 691,471 671,729 661,116 654,676 19.68%
PBT 84,242 58,850 58,044 31,902 30,561 29,658 31,584 92.21%
Tax -18,726 -13,358 -13,512 -7,114 -7,072 -6,808 -7,340 86.60%
NP 65,516 45,492 44,532 24,788 23,489 22,850 24,244 93.89%
-
NP to SH 65,516 45,492 44,532 24,788 23,489 22,850 24,244 93.89%
-
Tax Rate 22.23% 22.70% 23.28% 22.30% 23.14% 22.96% 23.24% -
Total Cost 791,888 769,380 745,204 666,683 648,240 638,266 630,432 16.40%
-
Net Worth 356,168 331,697 325,726 315,359 307,056 300,789 307,056 10.38%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 356,168 331,697 325,726 315,359 307,056 300,789 307,056 10.38%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.64% 5.58% 5.64% 3.58% 3.50% 3.46% 3.70% -
ROE 18.39% 13.71% 13.67% 7.86% 7.65% 7.60% 7.90% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 137.22 130.20 126.08 109.63 107.19 105.50 104.47 19.91%
EPS 10.48 7.26 7.12 3.96 3.75 3.64 3.88 93.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.53 0.52 0.50 0.49 0.48 0.49 10.59%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 135.94 129.20 125.21 109.63 106.50 104.82 103.80 19.68%
EPS 10.39 7.21 7.06 3.93 3.72 3.62 3.84 94.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5647 0.5259 0.5164 0.50 0.4868 0.4769 0.4868 10.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.66 0.58 0.55 0.555 0.575 0.59 0.68 -
P/RPS 0.48 0.45 0.44 0.51 0.54 0.56 0.65 -18.28%
P/EPS 6.29 7.98 7.74 14.12 15.34 16.18 17.58 -49.56%
EY 15.89 12.53 12.93 7.08 6.52 6.18 5.69 98.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.09 1.06 1.11 1.17 1.23 1.39 -11.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 23/08/22 26/05/22 24/02/22 24/11/21 25/08/21 25/05/21 -
Price 0.625 0.59 0.57 0.56 0.575 0.595 0.675 -
P/RPS 0.46 0.45 0.45 0.51 0.54 0.56 0.65 -20.56%
P/EPS 5.96 8.12 8.02 14.25 15.34 16.32 17.45 -51.10%
EY 16.78 12.32 12.47 7.02 6.52 6.13 5.73 104.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.11 1.10 1.12 1.17 1.24 1.38 -14.01%

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