[CCK] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 9.49%
YoY- -14.78%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 653,935 665,432 659,739 638,330 623,574 624,780 623,165 3.26%
PBT 42,857 44,448 43,557 36,416 33,113 29,616 35,969 12.40%
Tax -9,833 -10,108 -9,896 -8,408 -7,530 -6,699 -8,040 14.37%
NP 33,024 34,340 33,661 28,008 25,583 22,917 27,929 11.83%
-
NP to SH 32,990 34,308 33,621 27,976 25,552 22,882 27,897 11.83%
-
Tax Rate 22.94% 22.74% 22.72% 23.09% 22.74% 22.62% 22.35% -
Total Cost 620,911 631,092 626,078 610,322 597,991 601,863 595,236 2.85%
-
Net Worth 282,094 282,130 276,004 264,896 258,584 258,584 264,254 4.45%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 282,094 282,130 276,004 264,896 258,584 258,584 264,254 4.45%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.05% 5.16% 5.10% 4.39% 4.10% 3.67% 4.48% -
ROE 11.69% 12.16% 12.18% 10.56% 9.88% 8.85% 10.56% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 104.32 106.14 105.17 101.21 98.87 99.06 99.04 3.52%
EPS 5.26 5.47 5.36 4.44 4.05 3.63 4.43 12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.44 0.42 0.41 0.41 0.42 4.71%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 103.68 105.50 104.60 101.21 98.87 99.06 98.80 3.26%
EPS 5.23 5.44 5.33 4.44 4.05 3.63 4.42 11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4473 0.4473 0.4376 0.42 0.41 0.41 0.419 4.45%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.505 0.465 0.525 0.485 0.49 0.60 0.395 -
P/RPS 0.48 0.44 0.50 0.48 0.50 0.61 0.40 12.93%
P/EPS 9.60 8.50 9.80 10.93 12.09 16.54 8.91 5.10%
EY 10.42 11.77 10.21 9.15 8.27 6.05 11.23 -4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.03 1.19 1.15 1.20 1.46 0.94 12.40%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 25/08/20 25/02/20 21/11/19 22/08/19 28/05/19 25/02/19 -
Price 0.535 0.535 0.505 0.565 0.53 0.575 0.645 -
P/RPS 0.51 0.50 0.48 0.56 0.54 0.58 0.65 -14.94%
P/EPS 10.17 9.78 9.42 12.74 13.08 15.85 14.55 -21.25%
EY 9.84 10.23 10.61 7.85 7.64 6.31 6.87 27.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.19 1.15 1.35 1.29 1.40 1.54 -15.80%

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