[CCK] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -75.96%
YoY- 9.29%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 657,421 480,016 314,827 160,963 659,740 486,408 320,632 61.04%
PBT 46,107 31,744 20,147 10,492 43,557 30,758 20,845 69.35%
Tax -10,143 -6,840 -4,491 -2,404 -9,896 -6,771 -4,553 70.16%
NP 35,964 24,904 15,656 8,088 33,661 23,987 16,292 69.12%
-
NP to SH 35,964 24,875 15,641 8,083 33,622 23,960 16,272 69.26%
-
Tax Rate 22.00% 21.55% 22.29% 22.91% 22.72% 22.01% 21.84% -
Total Cost 621,457 455,112 299,171 152,875 626,079 462,421 304,340 60.60%
-
Net Worth 300,822 288,325 282,094 282,130 276,004 264,896 258,584 10.56%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 300,822 288,325 282,094 282,130 276,004 264,896 258,584 10.56%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.47% 5.19% 4.97% 5.02% 5.10% 4.93% 5.08% -
ROE 11.96% 8.63% 5.54% 2.86% 12.18% 9.05% 6.29% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 104.90 76.58 50.22 25.67 105.17 77.12 50.84 61.71%
EPS 5.74 3.97 2.50 1.29 5.34 3.80 2.58 70.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.45 0.45 0.44 0.42 0.41 11.02%
Adjusted Per Share Value based on latest NOSH - 630,718
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 105.89 77.32 50.71 25.93 106.27 78.35 51.65 61.03%
EPS 5.79 4.01 2.52 1.30 5.42 3.86 2.62 69.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4846 0.4644 0.4544 0.4544 0.4446 0.4267 0.4165 10.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.625 0.505 0.505 0.465 0.525 0.485 0.49 -
P/RPS 0.60 0.66 1.01 1.81 0.50 0.63 0.96 -26.79%
P/EPS 10.89 12.72 20.24 36.07 9.79 12.77 18.99 -30.85%
EY 9.18 7.86 4.94 2.77 10.21 7.83 5.27 44.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.10 1.12 1.03 1.19 1.15 1.20 5.45%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 23/11/20 25/08/20 25/08/20 25/02/20 21/11/19 22/08/19 -
Price 0.59 0.525 0.535 0.535 0.505 0.565 0.53 -
P/RPS 0.56 0.69 1.07 2.08 0.48 0.73 1.04 -33.68%
P/EPS 10.28 13.23 21.44 41.50 9.42 14.87 20.54 -36.83%
EY 9.73 7.56 4.66 2.41 10.61 6.72 4.87 58.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.14 1.19 1.19 1.15 1.35 1.29 -3.11%

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