[CCK] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 45.08%
YoY- 57.4%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 471,242 320,223 153,655 609,259 454,972 298,246 142,358 121.95%
PBT 30,310 23,702 15,954 38,070 26,300 13,258 8,122 140.39%
Tax -6,403 -5,063 -3,533 -9,242 -6,422 -3,178 -1,416 173.20%
NP 23,907 18,639 12,421 28,828 19,878 10,080 6,706 133.18%
-
NP to SH 23,880 18,618 12,411 28,798 19,850 10,068 6,701 133.12%
-
Tax Rate 21.13% 21.36% 22.14% 24.28% 24.42% 23.97% 17.43% -
Total Cost 447,335 301,584 141,234 580,431 435,094 288,166 135,652 121.38%
-
Net Worth 258,248 257,892 264,011 255,110 244,050 238,006 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 258,248 257,892 264,011 255,110 244,050 238,006 0 -
NOSH 630,718 630,718 315,359 315,359 315,359 315,359 315,359 58.67%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.07% 5.82% 8.08% 4.73% 4.37% 3.38% 4.71% -
ROE 9.25% 7.22% 4.70% 11.29% 8.13% 4.23% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 74.82 50.91 48.89 193.45 145.41 95.24 45.45 39.37%
EPS 3.79 2.96 3.95 9.18 6.34 3.21 2.14 46.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.84 0.81 0.78 0.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 315,359
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 75.91 51.58 24.75 98.14 73.29 48.04 22.93 121.96%
EPS 3.85 3.00 2.00 4.64 3.20 1.62 1.08 133.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.416 0.4154 0.4253 0.4109 0.3931 0.3834 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.855 0.915 1.31 1.10 0.95 0.87 0.64 -
P/RPS 1.14 1.80 2.68 0.57 0.65 0.91 1.41 -13.20%
P/EPS 22.55 30.91 33.17 12.03 14.97 27.06 29.91 -17.14%
EY 4.43 3.23 3.01 8.31 6.68 3.70 3.34 20.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.23 1.56 1.36 1.22 1.14 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 23/08/18 28/05/18 26/02/18 24/11/17 25/08/17 26/05/17 -
Price 0.62 0.905 1.71 1.26 1.06 1.04 0.96 -
P/RPS 0.83 1.78 3.50 0.65 0.73 1.09 2.11 -46.28%
P/EPS 16.35 30.58 43.30 13.78 16.71 32.35 44.87 -48.95%
EY 6.11 3.27 2.31 7.26 5.99 3.09 2.23 95.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.21 2.04 1.56 1.36 1.37 0.00 -

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