[CCK] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 55.25%
YoY- 83.68%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 234,947 235,617 210,002 197,434 187,674 173,239 166,889 25.53%
PBT 17,757 33,756 14,914 14,511 8,980 8,093 6,932 86.89%
Tax -4,781 -7,365 -3,301 -3,378 -1,809 -1,901 -1,569 109.75%
NP 12,976 26,391 11,613 11,133 7,171 6,192 5,363 79.93%
-
NP to SH 12,976 26,391 11,613 11,133 7,171 6,192 5,363 79.93%
-
Tax Rate 26.92% 21.82% 22.13% 23.28% 20.14% 23.49% 22.63% -
Total Cost 221,971 209,226 198,389 186,301 180,503 167,047 161,526 23.53%
-
Net Worth 361,696 356,168 331,697 325,726 315,359 307,056 300,789 13.04%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 361,696 356,168 331,697 325,726 315,359 307,056 300,789 13.04%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.52% 11.20% 5.53% 5.64% 3.82% 3.57% 3.21% -
ROE 3.59% 7.41% 3.50% 3.42% 2.27% 2.02% 1.78% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 37.68 37.71 33.56 31.52 29.76 27.65 26.63 25.95%
EPS 2.08 4.22 1.85 1.78 1.14 1.00 0.86 79.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.53 0.52 0.50 0.49 0.48 13.40%
Adjusted Per Share Value based on latest NOSH - 630,718
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 37.84 37.95 33.83 31.80 30.23 27.90 26.88 25.52%
EPS 2.09 4.25 1.87 1.79 1.16 1.00 0.86 80.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5826 0.5737 0.5343 0.5247 0.508 0.4946 0.4845 13.04%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.72 0.66 0.58 0.55 0.555 0.575 0.59 -
P/RPS 1.91 1.75 1.73 1.74 1.87 2.08 2.22 -9.51%
P/EPS 34.60 15.63 31.26 30.95 48.81 58.19 68.94 -36.76%
EY 2.89 6.40 3.20 3.23 2.05 1.72 1.45 58.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.16 1.09 1.06 1.11 1.17 1.23 0.53%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 24/11/22 23/08/22 26/05/22 24/02/22 24/11/21 25/08/21 -
Price 0.755 0.625 0.59 0.57 0.56 0.575 0.595 -
P/RPS 2.00 1.66 1.76 1.81 1.88 2.08 2.23 -6.98%
P/EPS 36.28 14.80 31.80 32.07 49.25 58.19 69.52 -35.10%
EY 2.76 6.76 3.15 3.12 2.03 1.72 1.44 54.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.10 1.11 1.10 1.12 1.17 1.24 3.19%

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