[CCK] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 4.53%
YoY- 31.91%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 579,237 562,992 571,025 553,125 537,298 532,498 509,338 8.94%
PBT 33,474 28,896 29,800 25,846 24,351 21,291 19,510 43.27%
Tax -8,605 -7,296 -7,782 -7,532 -6,823 -6,372 -5,291 38.25%
NP 24,869 21,600 22,018 18,314 17,528 14,919 14,219 45.11%
-
NP to SH 24,845 21,582 22,001 18,295 17,502 14,898 14,201 45.14%
-
Tax Rate 25.71% 25.25% 26.11% 29.14% 28.02% 29.93% 27.12% -
Total Cost 554,368 541,392 549,007 534,811 519,770 517,579 495,119 7.81%
-
Net Worth 244,050 238,006 0 235,287 117,049 221,504 217,253 8.05%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 244,050 238,006 0 235,287 117,049 221,504 217,253 8.05%
NOSH 315,359 315,359 313,208 313,717 162,568 157,095 155,181 60.37%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.29% 3.84% 3.86% 3.31% 3.26% 2.80% 2.79% -
ROE 10.18% 9.07% 0.00% 7.78% 14.95% 6.73% 6.54% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 185.13 179.77 182.31 176.31 330.51 338.96 328.22 -31.70%
EPS 7.94 6.89 7.02 5.83 10.77 9.48 9.15 -9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.00 0.75 0.72 1.41 1.40 -32.26%
Adjusted Per Share Value based on latest NOSH - 315,359
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 91.84 89.26 90.54 87.70 85.19 84.43 80.76 8.94%
EPS 3.94 3.42 3.49 2.90 2.77 2.36 2.25 45.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3869 0.3774 0.00 0.373 0.1856 0.3512 0.3445 8.03%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.95 0.87 0.64 0.67 0.585 0.535 1.14 -
P/RPS 0.51 0.48 0.35 0.38 0.18 0.16 0.35 28.49%
P/EPS 11.96 12.62 9.11 11.49 5.43 5.64 12.46 -2.69%
EY 8.36 7.92 10.98 8.70 18.40 17.73 8.03 2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.14 0.00 0.89 0.81 0.38 0.81 31.36%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 26/05/17 23/02/17 25/11/16 25/08/16 30/05/16 -
Price 1.06 1.04 0.96 0.66 0.58 0.55 1.20 -
P/RPS 0.57 0.58 0.53 0.37 0.18 0.16 0.37 33.35%
P/EPS 13.35 15.09 13.67 11.32 5.39 5.80 13.11 1.21%
EY 7.49 6.63 7.32 8.84 18.56 17.24 7.63 -1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.37 0.00 0.88 0.81 0.39 0.86 35.69%

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