[CCK] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 20.93%
YoY- 13.74%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 921,178 878,000 830,727 768,349 725,236 691,471 681,202 22.30%
PBT 87,368 80,938 72,161 46,498 38,516 31,901 37,284 76.51%
Tax -20,224 -18,825 -15,853 -10,389 -8,657 -7,114 -8,608 76.82%
NP 67,144 62,113 56,308 36,109 29,859 24,787 28,676 76.42%
-
NP to SH 67,144 62,113 56,308 36,109 29,859 24,787 28,705 76.30%
-
Tax Rate 23.15% 23.26% 21.97% 22.34% 22.48% 22.30% 23.09% -
Total Cost 854,034 815,887 774,419 732,240 695,377 666,684 652,526 19.67%
-
Net Worth 380,343 361,696 356,168 331,697 325,726 315,359 307,056 15.35%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 380,343 361,696 356,168 331,697 325,726 315,359 307,056 15.35%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 7.29% 7.07% 6.78% 4.70% 4.12% 3.58% 4.21% -
ROE 17.65% 17.17% 15.81% 10.89% 9.17% 7.86% 9.35% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 147.74 140.79 132.95 122.77 115.78 109.63 108.71 22.71%
EPS 10.77 9.96 9.01 5.77 4.77 3.93 4.58 76.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.58 0.57 0.53 0.52 0.50 0.49 15.73%
Adjusted Per Share Value based on latest NOSH - 630,718
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 146.05 139.21 131.71 121.82 114.99 109.63 108.00 22.31%
EPS 10.65 9.85 8.93 5.73 4.73 3.93 4.55 76.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.603 0.5735 0.5647 0.5259 0.5164 0.50 0.4868 15.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.70 0.72 0.66 0.58 0.55 0.555 0.575 -
P/RPS 0.47 0.51 0.50 0.47 0.48 0.51 0.53 -7.70%
P/EPS 6.50 7.23 7.32 10.05 11.54 14.12 12.55 -35.53%
EY 15.38 13.83 13.65 9.95 8.67 7.08 7.97 55.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.24 1.16 1.09 1.06 1.11 1.17 -1.14%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 22/02/23 24/11/22 23/08/22 26/05/22 24/02/22 24/11/21 -
Price 0.735 0.755 0.625 0.59 0.57 0.56 0.575 -
P/RPS 0.50 0.54 0.47 0.48 0.49 0.51 0.53 -3.81%
P/EPS 6.83 7.58 6.94 10.23 11.96 14.25 12.55 -33.36%
EY 14.65 13.19 14.42 9.78 8.36 7.02 7.97 50.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.30 1.10 1.11 1.10 1.12 1.17 1.70%

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