[CCK] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 15.81%
YoY- -35.33%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 235,617 210,002 197,434 187,674 173,239 166,889 163,669 27.46%
PBT 33,756 14,914 14,511 8,980 8,093 6,932 7,896 163.17%
Tax -7,365 -3,301 -3,378 -1,809 -1,901 -1,569 -1,835 152.34%
NP 26,391 11,613 11,133 7,171 6,192 5,363 6,061 166.41%
-
NP to SH 26,391 11,613 11,133 7,171 6,192 5,363 6,061 166.41%
-
Tax Rate 21.82% 22.13% 23.28% 20.14% 23.49% 22.63% 23.24% -
Total Cost 209,226 198,389 186,301 180,503 167,047 161,526 157,608 20.76%
-
Net Worth 356,168 331,697 325,726 315,359 307,056 300,789 307,056 10.38%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 356,168 331,697 325,726 315,359 307,056 300,789 307,056 10.38%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.20% 5.53% 5.64% 3.82% 3.57% 3.21% 3.70% -
ROE 7.41% 3.50% 3.42% 2.27% 2.02% 1.78% 1.97% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 37.71 33.56 31.52 29.76 27.65 26.63 26.12 27.71%
EPS 4.22 1.85 1.78 1.14 1.00 0.86 0.97 166.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.53 0.52 0.50 0.49 0.48 0.49 10.59%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 37.36 33.30 31.30 29.76 27.47 26.46 25.95 27.47%
EPS 4.18 1.84 1.77 1.14 0.98 0.85 0.96 166.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5647 0.5259 0.5164 0.50 0.4868 0.4769 0.4868 10.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.66 0.58 0.55 0.555 0.575 0.59 0.68 -
P/RPS 1.75 1.73 1.74 1.87 2.08 2.22 2.60 -23.17%
P/EPS 15.63 31.26 30.95 48.81 58.19 68.94 70.31 -63.26%
EY 6.40 3.20 3.23 2.05 1.72 1.45 1.42 172.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.09 1.06 1.11 1.17 1.23 1.39 -11.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 23/08/22 26/05/22 24/02/22 24/11/21 25/08/21 25/05/21 -
Price 0.625 0.59 0.57 0.56 0.575 0.595 0.675 -
P/RPS 1.66 1.76 1.81 1.88 2.08 2.23 2.58 -25.45%
P/EPS 14.80 31.80 32.07 49.25 58.19 69.52 69.79 -64.40%
EY 6.76 3.15 3.12 2.03 1.72 1.44 1.43 181.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.11 1.10 1.12 1.17 1.24 1.38 -14.01%

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