[CCK] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 116.0%
YoY- 11.82%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 124,458 509,051 381,215 245,534 124,171 451,282 355,002 -50.24%
PBT 4,168 18,861 13,181 7,777 3,519 12,947 10,306 -45.28%
Tax -1,166 -4,976 -3,502 -2,018 -851 -4,650 -2,806 -44.28%
NP 3,002 13,885 9,679 5,759 2,668 8,297 7,500 -45.65%
-
NP to SH 2,995 13,869 9,667 5,752 2,663 8,280 7,489 -45.68%
-
Tax Rate 27.98% 26.38% 26.57% 25.95% 24.18% 35.92% 27.23% -
Total Cost 121,456 495,166 371,536 239,775 121,503 442,985 347,502 -50.35%
-
Net Worth 217,253 217,431 159,823 155,459 155,730 162,635 151,636 27.06%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 217,253 217,431 159,823 155,459 155,730 162,635 151,636 27.06%
NOSH 155,181 155,307 155,168 155,459 155,730 167,664 154,731 0.19%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.41% 2.73% 2.54% 2.35% 2.15% 1.84% 2.11% -
ROE 1.38% 6.38% 6.05% 3.70% 1.71% 5.09% 4.94% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 80.20 327.77 245.68 157.94 79.73 269.16 229.43 -50.34%
EPS 1.93 8.93 6.23 3.70 1.71 5.33 4.84 -45.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.40 1.03 1.00 1.00 0.97 0.98 26.81%
Adjusted Per Share Value based on latest NOSH - 155,226
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 19.73 80.71 60.44 38.93 19.69 71.55 56.29 -50.25%
EPS 0.47 2.20 1.53 0.91 0.42 1.31 1.19 -46.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3445 0.3447 0.2534 0.2465 0.2469 0.2579 0.2404 27.07%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.14 1.02 0.77 0.78 0.81 0.84 0.955 -
P/RPS 1.42 0.31 0.31 0.49 1.02 0.31 0.42 125.09%
P/EPS 59.07 11.42 12.36 21.08 47.37 17.01 19.73 107.58%
EY 1.69 8.75 8.09 4.74 2.11 5.88 5.07 -51.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.73 0.75 0.78 0.81 0.87 0.97 -11.31%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 27/11/15 24/08/15 27/05/15 27/02/15 24/11/14 -
Price 1.20 1.15 0.755 0.76 0.80 0.90 0.885 -
P/RPS 1.50 0.35 0.31 0.48 1.00 0.33 0.39 145.27%
P/EPS 62.18 12.88 12.12 20.54 46.78 18.22 18.29 125.92%
EY 1.61 7.77 8.25 4.87 2.14 5.49 5.47 -55.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.73 0.76 0.80 0.93 0.90 -2.98%

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