[CCK] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -28.72%
YoY- 12.47%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 143,663 140,481 144,523 124,458 127,836 135,681 121,363 11.84%
PBT 7,175 8,464 6,039 4,168 5,680 5,404 4,258 41.38%
Tax -2,183 -1,935 -2,248 -1,166 -1,474 -1,484 -1,167 51.52%
NP 4,992 6,529 3,791 3,002 4,206 3,920 3,091 37.45%
-
NP to SH 4,995 6,519 3,786 2,995 4,202 3,915 3,089 37.56%
-
Tax Rate 30.43% 22.86% 37.22% 27.98% 25.95% 27.46% 27.41% -
Total Cost 138,671 133,952 140,732 121,456 123,630 131,761 118,272 11.13%
-
Net Worth 235,287 117,049 221,504 217,253 217,881 160,017 155,226 31.78%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 235,287 117,049 221,504 217,253 217,881 160,017 155,226 31.78%
NOSH 315,359 162,568 157,095 155,181 155,629 155,357 155,226 60.06%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.47% 4.65% 2.62% 2.41% 3.29% 2.89% 2.55% -
ROE 2.12% 5.57% 1.71% 1.38% 1.93% 2.45% 1.99% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 45.79 86.41 92.00 80.20 82.14 87.33 78.18 -29.88%
EPS 1.59 4.01 2.41 1.93 2.70 2.52 1.99 -13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 1.41 1.40 1.40 1.03 1.00 -17.37%
Adjusted Per Share Value based on latest NOSH - 155,181
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.78 22.27 22.91 19.73 20.27 21.51 19.24 11.86%
EPS 0.79 1.03 0.60 0.47 0.67 0.62 0.49 37.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.373 0.1856 0.3512 0.3445 0.3454 0.2537 0.2461 31.78%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.67 0.585 0.535 1.14 1.02 0.77 0.78 -
P/RPS 1.46 0.68 0.58 1.42 1.24 0.88 1.00 28.54%
P/EPS 42.08 14.59 22.20 59.07 37.78 30.56 39.20 4.81%
EY 2.38 6.85 4.50 1.69 2.65 3.27 2.55 -4.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.38 0.81 0.73 0.75 0.78 9.14%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 25/08/16 30/05/16 29/02/16 27/11/15 24/08/15 -
Price 0.66 0.58 0.55 1.20 1.15 0.755 0.76 -
P/RPS 1.44 0.67 0.60 1.50 1.40 0.86 0.97 29.97%
P/EPS 41.45 14.46 22.82 62.18 42.59 29.96 38.19 5.58%
EY 2.41 6.91 4.38 1.61 2.35 3.34 2.62 -5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.39 0.86 0.82 0.73 0.76 10.21%

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