[CCK] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 37.55%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 454,972 298,246 142,358 553,125 409,462 268,981 124,458 137.11%
PBT 26,300 13,258 8,122 25,846 18,671 10,207 4,168 241.08%
Tax -6,422 -3,178 -1,416 -7,531 -5,348 -3,413 -1,166 211.55%
NP 19,878 10,080 6,706 18,315 13,323 6,794 3,002 252.21%
-
NP to SH 19,850 10,068 6,701 18,296 13,301 6,782 2,995 252.43%
-
Tax Rate 24.42% 23.97% 17.43% 29.14% 28.64% 33.44% 27.98% -
Total Cost 435,094 288,166 135,652 534,810 396,139 262,187 121,456 133.94%
-
Net Worth 244,050 238,006 0 235,287 151,291 221,356 217,253 8.05%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 244,050 238,006 0 235,287 151,291 221,356 217,253 8.05%
NOSH 315,359 315,359 315,359 315,359 210,126 156,990 155,181 60.37%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.37% 3.38% 4.71% 3.31% 3.25% 2.53% 2.41% -
ROE 8.13% 4.23% 0.00% 7.78% 8.79% 3.06% 1.38% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 145.41 95.24 45.45 176.31 194.86 171.34 80.20 48.63%
EPS 6.34 3.21 2.14 5.83 6.33 4.32 1.93 120.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.00 0.75 0.72 1.41 1.40 -32.26%
Adjusted Per Share Value based on latest NOSH - 315,359
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 72.14 47.29 22.57 87.70 64.92 42.65 19.73 137.15%
EPS 3.15 1.60 1.06 2.90 2.11 1.08 0.47 255.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3869 0.3774 0.00 0.373 0.2399 0.351 0.3445 8.03%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.95 0.87 0.64 0.67 0.585 0.535 1.14 -
P/RPS 0.65 0.91 1.41 0.38 0.30 0.31 1.42 -40.57%
P/EPS 14.97 27.06 29.91 11.49 9.24 12.38 59.07 -59.91%
EY 6.68 3.70 3.34 8.70 10.82 8.07 1.69 149.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.14 0.00 0.89 0.81 0.38 0.81 31.36%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 26/05/17 23/02/17 25/11/16 25/08/16 30/05/16 -
Price 1.06 1.04 0.96 0.66 0.58 0.55 1.20 -
P/RPS 0.73 1.09 2.11 0.37 0.30 0.32 1.50 -38.10%
P/EPS 16.71 32.35 44.87 11.32 9.16 12.73 62.18 -58.32%
EY 5.99 3.09 2.23 8.84 10.91 7.85 1.61 139.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.37 0.00 0.88 0.81 0.39 0.86 35.69%

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