[CCK] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 79.65%
YoY- 83.68%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 878,000 857,404 814,872 789,736 691,471 671,729 661,116 20.75%
PBT 80,938 84,242 58,850 58,044 31,902 30,561 29,658 94.93%
Tax -18,825 -18,726 -13,358 -13,512 -7,114 -7,072 -6,808 96.64%
NP 62,113 65,516 45,492 44,532 24,788 23,489 22,850 94.41%
-
NP to SH 62,113 65,516 45,492 44,532 24,788 23,489 22,850 94.41%
-
Tax Rate 23.26% 22.23% 22.70% 23.28% 22.30% 23.14% 22.96% -
Total Cost 815,887 791,888 769,380 745,204 666,683 648,240 638,266 17.73%
-
Net Worth 361,696 356,168 331,697 325,726 315,359 307,056 300,789 13.04%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 361,696 356,168 331,697 325,726 315,359 307,056 300,789 13.04%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.07% 7.64% 5.58% 5.64% 3.58% 3.50% 3.46% -
ROE 17.17% 18.39% 13.71% 13.67% 7.86% 7.65% 7.60% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 140.79 137.22 130.20 126.08 109.63 107.19 105.50 21.14%
EPS 9.96 10.48 7.26 7.12 3.96 3.75 3.64 95.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.53 0.52 0.50 0.49 0.48 13.40%
Adjusted Per Share Value based on latest NOSH - 630,718
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 141.42 138.11 131.26 127.21 111.38 108.20 106.49 20.75%
EPS 10.00 10.55 7.33 7.17 3.99 3.78 3.68 94.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5826 0.5737 0.5343 0.5247 0.508 0.4946 0.4845 13.04%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.72 0.66 0.58 0.55 0.555 0.575 0.59 -
P/RPS 0.51 0.48 0.45 0.44 0.51 0.54 0.56 -6.02%
P/EPS 7.23 6.29 7.98 7.74 14.12 15.34 16.18 -41.46%
EY 13.83 15.89 12.53 12.93 7.08 6.52 6.18 70.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.16 1.09 1.06 1.11 1.17 1.23 0.53%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 24/11/22 23/08/22 26/05/22 24/02/22 24/11/21 25/08/21 -
Price 0.755 0.625 0.59 0.57 0.56 0.575 0.595 -
P/RPS 0.54 0.46 0.45 0.45 0.51 0.54 0.56 -2.38%
P/EPS 7.58 5.96 8.12 8.02 14.25 15.34 16.32 -39.94%
EY 13.19 16.78 12.32 12.47 7.02 6.52 6.13 66.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.10 1.11 1.10 1.12 1.17 1.24 3.19%

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