[CCK] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 174.44%
YoY- 2.99%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 114,862 117,335 127,175 119,772 94,192 94,583 109,326 3.35%
PBT 3,017 4,162 6,061 6,410 2,730 2,402 4,856 -27.25%
Tax -975 -1,051 -1,336 -1,846 -1,074 -921 -1,343 -19.27%
NP 2,042 3,111 4,725 4,564 1,656 1,481 3,513 -30.41%
-
NP to SH 2,037 3,107 4,719 4,553 1,659 1,475 3,498 -30.33%
-
Tax Rate 32.32% 25.25% 22.04% 28.80% 39.34% 38.34% 27.66% -
Total Cost 112,820 114,224 122,450 115,208 92,536 93,102 105,813 4.37%
-
Net Worth 148,145 149,939 146,985 145,572 141,092 141,289 142,106 2.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 148,145 149,939 146,985 145,572 141,092 141,289 142,106 2.82%
NOSH 154,318 154,577 154,721 154,863 155,046 155,263 156,160 -0.79%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.78% 2.65% 3.72% 3.81% 1.76% 1.57% 3.21% -
ROE 1.38% 2.07% 3.21% 3.13% 1.18% 1.04% 2.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 74.43 75.91 82.20 77.34 60.75 60.92 70.01 4.17%
EPS 1.32 2.01 3.05 2.94 1.07 0.95 2.24 -29.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.97 0.95 0.94 0.91 0.91 0.91 3.64%
Adjusted Per Share Value based on latest NOSH - 154,863
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.50 18.90 20.48 19.29 15.17 15.24 17.61 3.35%
EPS 0.33 0.50 0.76 0.73 0.27 0.24 0.56 -29.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2386 0.2415 0.2368 0.2345 0.2273 0.2276 0.2289 2.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.86 0.845 0.855 0.84 0.83 0.90 0.95 -
P/RPS 1.16 1.11 1.04 1.09 1.37 1.48 1.36 -10.08%
P/EPS 65.15 42.04 28.03 28.57 77.57 94.74 42.41 33.24%
EY 1.53 2.38 3.57 3.50 1.29 1.06 2.36 -25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.90 0.89 0.91 0.99 1.04 -9.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 27/11/13 30/08/13 28/05/13 27/02/13 -
Price 1.02 0.86 0.83 0.815 0.80 0.90 0.91 -
P/RPS 1.37 1.13 1.01 1.05 1.32 1.48 1.30 3.56%
P/EPS 77.27 42.79 27.21 27.72 74.77 94.74 40.63 53.68%
EY 1.29 2.34 3.67 3.61 1.34 1.06 2.46 -35.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 0.87 0.87 0.88 0.99 1.00 3.97%

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