[CCK] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -16.34%
YoY- 9.29%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 177,405 165,189 153,865 160,963 173,332 165,775 165,362 4.77%
PBT 14,363 11,596 9,654 10,492 12,799 9,912 11,245 17.63%
Tax -3,303 -2,348 -2,086 -2,404 -3,125 -2,218 -2,361 24.95%
NP 11,060 9,248 7,568 8,088 9,674 7,694 8,884 15.64%
-
NP to SH 11,089 9,234 7,558 8,083 9,662 7,687 8,876 15.91%
-
Tax Rate 23.00% 20.25% 21.61% 22.91% 24.42% 22.38% 21.00% -
Total Cost 166,345 155,941 146,297 152,875 163,658 158,081 156,478 4.14%
-
Net Worth 300,822 288,325 282,094 282,130 276,004 264,896 258,584 10.56%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 300,822 288,325 282,094 282,130 276,004 264,896 258,584 10.56%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.23% 5.60% 4.92% 5.02% 5.58% 4.64% 5.37% -
ROE 3.69% 3.20% 2.68% 2.86% 3.50% 2.90% 3.43% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 28.31 26.35 24.54 25.67 27.63 26.28 26.22 5.22%
EPS 1.77 1.47 1.21 1.29 1.54 1.22 1.41 16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.45 0.45 0.44 0.42 0.41 11.02%
Adjusted Per Share Value based on latest NOSH - 630,718
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 28.58 26.61 24.78 25.93 27.92 26.70 26.64 4.77%
EPS 1.79 1.49 1.22 1.30 1.56 1.24 1.43 16.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4846 0.4644 0.4544 0.4544 0.4446 0.4267 0.4165 10.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.625 0.505 0.505 0.465 0.525 0.485 0.49 -
P/RPS 2.21 1.92 2.06 1.81 1.90 1.85 1.87 11.72%
P/EPS 35.32 34.28 41.89 36.07 34.08 39.79 34.82 0.95%
EY 2.83 2.92 2.39 2.77 2.93 2.51 2.87 -0.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.10 1.12 1.03 1.19 1.15 1.20 5.45%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 23/11/20 25/08/20 25/08/20 25/02/20 21/11/19 22/08/19 -
Price 0.59 0.525 0.535 0.535 0.505 0.565 0.53 -
P/RPS 2.08 1.99 2.18 2.08 1.83 2.15 2.02 1.96%
P/EPS 33.34 35.64 44.37 41.50 32.79 46.36 37.66 -7.76%
EY 3.00 2.81 2.25 2.41 3.05 2.16 2.66 8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.14 1.19 1.19 1.15 1.35 1.29 -3.11%

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