[CCK] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 116.02%
YoY- 178.92%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 487,718 240,612 878,000 643,053 407,436 197,434 691,471 -20.81%
PBT 42,686 20,941 80,938 63,182 29,425 14,511 31,902 21.49%
Tax -9,768 -4,777 -18,825 -14,045 -6,679 -3,378 -7,114 23.60%
NP 32,918 16,164 62,113 49,137 22,746 11,133 24,788 20.87%
-
NP to SH 32,918 16,164 62,113 49,137 22,746 11,133 24,788 20.87%
-
Tax Rate 22.88% 22.81% 23.26% 22.23% 22.70% 23.28% 22.30% -
Total Cost 454,800 224,448 815,887 593,916 384,690 186,301 666,683 -22.56%
-
Net Worth 385,236 380,343 361,696 356,168 331,697 325,726 315,359 14.31%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 385,236 380,343 361,696 356,168 331,697 325,726 315,359 14.31%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.75% 6.72% 7.07% 7.64% 5.58% 5.64% 3.58% -
ROE 8.54% 4.25% 17.17% 13.80% 6.86% 3.42% 7.86% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 78.49 38.59 140.79 102.91 65.10 31.52 109.63 -20.01%
EPS 5.30 2.60 9.96 7.86 3.63 1.78 3.96 21.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.58 0.57 0.53 0.52 0.50 15.46%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 77.33 38.15 139.21 101.96 64.60 31.30 109.63 -20.81%
EPS 5.22 2.56 9.85 7.79 3.61 1.77 3.93 20.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6108 0.603 0.5735 0.5647 0.5259 0.5164 0.50 14.31%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.695 0.70 0.72 0.66 0.58 0.55 0.555 -
P/RPS 0.89 1.81 0.51 0.64 0.89 1.74 0.51 45.09%
P/EPS 13.12 27.00 7.23 8.39 15.96 30.95 14.12 -4.79%
EY 7.62 3.70 13.83 11.91 6.27 3.23 7.08 5.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.15 1.24 1.16 1.09 1.06 1.11 0.60%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 29/05/23 22/02/23 24/11/22 23/08/22 26/05/22 24/02/22 -
Price 0.815 0.735 0.755 0.625 0.59 0.57 0.56 -
P/RPS 1.04 1.90 0.54 0.61 0.91 1.81 0.51 61.01%
P/EPS 15.38 28.35 7.58 7.95 16.23 32.07 14.25 5.23%
EY 6.50 3.53 13.19 12.58 6.16 3.12 7.02 -5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.20 1.30 1.10 1.11 1.10 1.12 11.04%

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