[CCK] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 72.39%
YoY- 85.21%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 623,165 628,322 640,446 614,620 609,259 606,629 596,492 2.95%
PBT 35,969 40,413 47,404 63,816 38,070 35,066 26,516 22.47%
Tax -8,040 -8,537 -10,126 -14,132 -9,242 -8,562 -6,356 16.91%
NP 27,929 31,876 37,278 49,684 28,828 26,504 20,160 24.19%
-
NP to SH 27,898 31,840 37,236 49,644 28,798 26,466 20,136 24.20%
-
Tax Rate 22.35% 21.12% 21.36% 22.14% 24.28% 24.42% 23.97% -
Total Cost 595,236 596,446 603,168 564,936 580,431 580,125 576,332 2.16%
-
Net Worth 264,254 258,248 257,892 264,011 255,110 244,050 238,006 7.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 264,254 258,248 257,892 264,011 255,110 244,050 238,006 7.20%
NOSH 630,718 630,718 630,718 315,359 315,359 315,359 315,359 58.53%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.48% 5.07% 5.82% 8.08% 4.73% 4.37% 3.38% -
ROE 10.56% 12.33% 14.44% 18.80% 11.29% 10.84% 8.46% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 99.04 99.75 101.82 195.55 193.45 193.88 190.47 -35.25%
EPS 4.43 5.05 5.92 15.80 9.18 8.45 6.42 -21.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.41 0.84 0.81 0.78 0.76 -32.58%
Adjusted Per Share Value based on latest NOSH - 315,359
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 100.38 101.21 103.16 99.00 98.14 97.71 96.08 2.95%
EPS 4.49 5.13 6.00 8.00 4.64 4.26 3.24 24.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4257 0.416 0.4154 0.4253 0.4109 0.3931 0.3834 7.20%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.395 0.855 0.915 1.31 1.10 0.95 0.87 -
P/RPS 0.40 0.86 0.90 0.67 0.57 0.49 0.46 -8.87%
P/EPS 8.91 16.91 15.46 8.29 12.03 11.23 13.53 -24.24%
EY 11.23 5.91 6.47 12.06 8.31 8.90 7.39 32.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 2.09 2.23 1.56 1.36 1.22 1.14 -12.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 23/08/18 28/05/18 26/02/18 24/11/17 25/08/17 -
Price 0.645 0.62 0.905 1.71 1.26 1.06 1.04 -
P/RPS 0.65 0.62 0.89 0.87 0.65 0.55 0.55 11.74%
P/EPS 14.55 12.27 15.29 10.83 13.78 12.53 16.17 -6.77%
EY 6.87 8.15 6.54 9.24 7.26 7.98 6.18 7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.51 2.21 2.04 1.56 1.36 1.37 8.08%

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