[CCK] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 4.91%
YoY- 45.15%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 571,025 553,125 537,298 532,498 509,338 509,051 494,560 10.04%
PBT 29,800 25,846 24,351 21,291 19,510 18,861 16,296 49.48%
Tax -7,782 -7,532 -6,823 -6,372 -5,291 -4,976 -4,440 45.31%
NP 22,018 18,314 17,528 14,919 14,219 13,885 11,856 51.02%
-
NP to SH 22,001 18,295 17,502 14,898 14,201 13,869 11,836 51.12%
-
Tax Rate 26.11% 29.14% 28.02% 29.93% 27.12% 26.38% 27.25% -
Total Cost 549,007 534,811 519,770 517,579 495,119 495,166 482,704 8.95%
-
Net Worth 0 235,287 117,049 221,504 217,253 217,881 160,017 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 235,287 117,049 221,504 217,253 217,881 160,017 -
NOSH 313,208 313,717 162,568 157,095 155,181 155,629 155,357 59.52%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.86% 3.31% 3.26% 2.80% 2.79% 2.73% 2.40% -
ROE 0.00% 7.78% 14.95% 6.73% 6.54% 6.37% 7.40% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 182.31 176.31 330.51 338.96 328.22 327.09 318.34 -31.01%
EPS 7.02 5.83 10.77 9.48 9.15 8.91 7.62 -5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.75 0.72 1.41 1.40 1.40 1.03 -
Adjusted Per Share Value based on latest NOSH - 157,095
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 90.54 87.70 85.19 84.43 80.76 80.71 78.41 10.05%
EPS 3.49 2.90 2.77 2.36 2.25 2.20 1.88 50.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.373 0.1856 0.3512 0.3445 0.3454 0.2537 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.64 0.67 0.585 0.535 1.14 1.02 0.77 -
P/RPS 0.35 0.38 0.18 0.16 0.35 0.31 0.24 28.56%
P/EPS 9.11 11.49 5.43 5.64 12.46 11.45 10.11 -6.70%
EY 10.98 8.70 18.40 17.73 8.03 8.74 9.89 7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.89 0.81 0.38 0.81 0.73 0.75 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 23/02/17 25/11/16 25/08/16 30/05/16 29/02/16 27/11/15 -
Price 0.96 0.66 0.58 0.55 1.20 1.15 0.755 -
P/RPS 0.53 0.37 0.18 0.16 0.37 0.35 0.24 69.49%
P/EPS 13.67 11.32 5.39 5.80 13.11 12.90 9.91 23.89%
EY 7.32 8.84 18.56 17.24 7.63 7.75 10.09 -19.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.88 0.81 0.39 0.86 0.82 0.73 -

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