[CCK] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 4.69%
YoY- 23.45%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 673,152 660,128 657,422 653,349 653,935 665,432 659,739 1.35%
PBT 40,787 43,509 46,105 44,541 42,857 44,448 43,557 -4.28%
Tax -9,055 -9,572 -10,141 -9,963 -9,833 -10,108 -9,896 -5.75%
NP 31,732 33,937 35,964 34,578 33,024 34,340 33,661 -3.86%
-
NP to SH 31,747 33,942 35,964 34,537 32,990 34,308 33,621 -3.75%
-
Tax Rate 22.20% 22.00% 22.00% 22.37% 22.94% 22.74% 22.72% -
Total Cost 641,420 626,191 621,458 618,771 620,911 631,092 626,078 1.62%
-
Net Worth 300,789 307,056 300,822 288,325 282,094 282,130 276,004 5.90%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 300,789 307,056 300,822 288,325 282,094 282,130 276,004 5.90%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.71% 5.14% 5.47% 5.29% 5.05% 5.16% 5.10% -
ROE 10.55% 11.05% 11.96% 11.98% 11.69% 12.16% 12.18% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 107.42 105.34 104.90 104.24 104.32 106.14 105.17 1.42%
EPS 5.07 5.42 5.74 5.51 5.26 5.47 5.36 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.48 0.46 0.45 0.45 0.44 5.97%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 108.43 106.33 105.89 105.24 105.33 107.19 106.27 1.35%
EPS 5.11 5.47 5.79 5.56 5.31 5.53 5.42 -3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4845 0.4946 0.4846 0.4644 0.4544 0.4544 0.4446 5.90%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.59 0.68 0.625 0.505 0.505 0.465 0.525 -
P/RPS 0.55 0.65 0.60 0.48 0.48 0.44 0.50 6.56%
P/EPS 11.65 12.55 10.89 9.16 9.60 8.50 9.80 12.23%
EY 8.59 7.97 9.18 10.91 10.42 11.77 10.21 -10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.39 1.30 1.10 1.12 1.03 1.19 2.23%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 25/05/21 25/02/21 23/11/20 25/08/20 25/08/20 25/02/20 -
Price 0.595 0.675 0.59 0.525 0.535 0.535 0.505 -
P/RPS 0.55 0.64 0.56 0.50 0.51 0.50 0.48 9.50%
P/EPS 11.74 12.46 10.28 9.53 10.17 9.78 9.42 15.82%
EY 8.51 8.02 9.73 10.50 9.84 10.23 10.61 -13.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.38 1.23 1.14 1.19 1.19 1.15 5.15%

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