[CCK] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 44.58%
YoY- 6.97%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 503,797 330,558 163,669 657,421 480,016 314,827 160,963 113.82%
PBT 22,921 14,829 7,896 46,107 31,744 20,147 10,492 68.28%
Tax -5,304 -3,404 -1,835 -10,143 -6,840 -4,491 -2,404 69.39%
NP 17,617 11,425 6,061 35,964 24,904 15,656 8,088 67.95%
-
NP to SH 17,617 11,425 6,061 35,964 24,875 15,641 8,083 68.02%
-
Tax Rate 23.14% 22.96% 23.24% 22.00% 21.55% 22.29% 22.91% -
Total Cost 486,180 319,133 157,608 621,457 455,112 299,171 152,875 116.10%
-
Net Worth 307,056 300,789 307,056 300,822 288,325 282,094 282,130 5.80%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 307,056 300,789 307,056 300,822 288,325 282,094 282,130 5.80%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.50% 3.46% 3.70% 5.47% 5.19% 4.97% 5.02% -
ROE 5.74% 3.80% 1.97% 11.96% 8.63% 5.54% 2.86% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 80.40 52.75 26.12 104.90 76.58 50.22 25.67 113.92%
EPS 2.81 1.82 0.97 5.74 3.97 2.50 1.29 67.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.49 0.48 0.46 0.45 0.45 5.83%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 79.88 52.41 25.95 104.23 76.11 49.92 25.52 113.83%
EPS 2.79 1.81 0.96 5.70 3.94 2.48 1.28 68.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4868 0.4769 0.4868 0.477 0.4571 0.4473 0.4473 5.79%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.575 0.59 0.68 0.625 0.505 0.505 0.465 -
P/RPS 0.72 1.12 2.60 0.60 0.66 1.01 1.81 -45.88%
P/EPS 20.45 32.36 70.31 10.89 12.72 20.24 36.07 -31.47%
EY 4.89 3.09 1.42 9.18 7.86 4.94 2.77 46.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.23 1.39 1.30 1.10 1.12 1.03 8.85%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 25/05/21 25/02/21 23/11/20 25/08/20 25/08/20 -
Price 0.575 0.595 0.675 0.59 0.525 0.535 0.535 -
P/RPS 0.72 1.13 2.58 0.56 0.69 1.07 2.08 -50.66%
P/EPS 20.45 32.63 69.79 10.28 13.23 21.44 41.50 -37.58%
EY 4.89 3.06 1.43 9.73 7.56 4.66 2.41 60.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.24 1.38 1.23 1.14 1.19 1.19 -1.12%

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