[CCK] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 26.74%
YoY- 67.09%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 144,523 124,458 127,836 135,681 121,363 124,171 113,345 17.60%
PBT 6,039 4,168 5,680 5,404 4,258 3,519 3,115 55.54%
Tax -2,248 -1,166 -1,474 -1,484 -1,167 -851 -938 79.18%
NP 3,791 3,002 4,206 3,920 3,091 2,668 2,177 44.79%
-
NP to SH 3,786 2,995 4,202 3,915 3,089 2,663 2,948 18.16%
-
Tax Rate 37.22% 27.98% 25.95% 27.46% 27.41% 24.18% 30.11% -
Total Cost 140,732 121,456 123,630 131,761 118,272 121,503 111,168 17.04%
-
Net Worth 221,504 217,253 217,881 160,017 155,226 155,730 208,465 4.13%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 221,504 217,253 217,881 160,017 155,226 155,730 208,465 4.13%
NOSH 157,095 155,181 155,629 155,357 155,226 155,730 210,571 -17.75%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.62% 2.41% 3.29% 2.89% 2.55% 2.15% 1.92% -
ROE 1.71% 1.38% 1.93% 2.45% 1.99% 1.71% 1.41% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 92.00 80.20 82.14 87.33 78.18 79.73 53.83 42.99%
EPS 2.41 1.93 2.70 2.52 1.99 1.71 1.40 43.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.40 1.03 1.00 1.00 0.99 26.61%
Adjusted Per Share Value based on latest NOSH - 155,357
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 23.28 20.05 20.59 21.85 19.55 20.00 18.26 17.59%
EPS 0.61 0.48 0.68 0.63 0.50 0.43 0.47 19.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3568 0.3499 0.351 0.2578 0.25 0.2508 0.3358 4.13%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.535 1.14 1.02 0.77 0.78 0.81 0.84 -
P/RPS 0.58 1.42 1.24 0.88 1.00 1.02 1.56 -48.32%
P/EPS 22.20 59.07 37.78 30.56 39.20 47.37 60.00 -48.49%
EY 4.50 1.69 2.65 3.27 2.55 2.11 1.67 93.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.81 0.73 0.75 0.78 0.81 0.85 -41.56%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 30/05/16 29/02/16 27/11/15 24/08/15 27/05/15 27/02/15 -
Price 0.55 1.20 1.15 0.755 0.76 0.80 0.90 -
P/RPS 0.60 1.50 1.40 0.86 0.97 1.00 1.67 -49.49%
P/EPS 22.82 62.18 42.59 29.96 38.19 46.78 64.29 -49.89%
EY 4.38 1.61 2.35 3.34 2.62 2.14 1.56 99.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.86 0.82 0.73 0.76 0.80 0.91 -43.18%

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