[CCK] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 127.25%
YoY- 326.21%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 247,107 240,612 234,947 235,617 210,002 197,434 187,674 20.19%
PBT 21,746 20,941 17,757 33,756 14,914 14,511 8,980 80.62%
Tax -4,991 -4,777 -4,781 -7,365 -3,301 -3,378 -1,809 97.07%
NP 16,755 16,164 12,976 26,391 11,613 11,133 7,171 76.35%
-
NP to SH 16,755 16,164 12,976 26,391 11,613 11,133 7,171 76.35%
-
Tax Rate 22.95% 22.81% 26.92% 21.82% 22.13% 23.28% 20.14% -
Total Cost 230,352 224,448 221,971 209,226 198,389 186,301 180,503 17.70%
-
Net Worth 385,236 380,343 361,696 356,168 331,697 325,726 315,359 14.31%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 385,236 380,343 361,696 356,168 331,697 325,726 315,359 14.31%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.78% 6.72% 5.52% 11.20% 5.53% 5.64% 3.82% -
ROE 4.35% 4.25% 3.59% 7.41% 3.50% 3.42% 2.27% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 39.77 38.59 37.68 37.71 33.56 31.52 29.76 21.38%
EPS 2.70 2.60 2.08 4.22 1.85 1.78 1.14 77.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.58 0.57 0.53 0.52 0.50 15.46%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 39.80 38.76 37.84 37.95 33.83 31.80 30.23 20.18%
EPS 2.70 2.60 2.09 4.25 1.87 1.79 1.16 75.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6205 0.6126 0.5826 0.5737 0.5343 0.5247 0.508 14.30%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.695 0.70 0.72 0.66 0.58 0.55 0.555 -
P/RPS 1.75 1.81 1.91 1.75 1.73 1.74 1.87 -4.33%
P/EPS 25.77 27.00 34.60 15.63 31.26 30.95 48.81 -34.75%
EY 3.88 3.70 2.89 6.40 3.20 3.23 2.05 53.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.15 1.24 1.16 1.09 1.06 1.11 0.60%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 29/05/23 22/02/23 24/11/22 23/08/22 26/05/22 24/02/22 -
Price 0.815 0.735 0.755 0.625 0.59 0.57 0.56 -
P/RPS 2.05 1.90 2.00 1.66 1.76 1.81 1.88 5.95%
P/EPS 30.22 28.35 36.28 14.80 31.80 32.07 49.25 -27.85%
EY 3.31 3.53 2.76 6.76 3.15 3.12 2.03 38.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.20 1.30 1.10 1.11 1.10 1.12 11.04%

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