[CCK] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -13.65%
YoY- -31.08%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 830,727 768,349 725,236 691,471 681,202 673,152 660,128 16.54%
PBT 72,161 46,498 38,516 31,901 37,284 40,787 43,509 40.07%
Tax -15,853 -10,389 -8,657 -7,114 -8,608 -9,055 -9,572 39.93%
NP 56,308 36,109 29,859 24,787 28,676 31,732 33,937 40.10%
-
NP to SH 56,308 36,109 29,859 24,787 28,705 31,747 33,942 40.09%
-
Tax Rate 21.97% 22.34% 22.48% 22.30% 23.09% 22.20% 22.00% -
Total Cost 774,419 732,240 695,377 666,684 652,526 641,420 626,191 15.20%
-
Net Worth 356,168 331,697 325,726 315,359 307,056 300,789 307,056 10.38%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 356,168 331,697 325,726 315,359 307,056 300,789 307,056 10.38%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.78% 4.70% 4.12% 3.58% 4.21% 4.71% 5.14% -
ROE 15.81% 10.89% 9.17% 7.86% 9.35% 10.55% 11.05% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 132.95 122.77 115.78 109.63 108.71 107.42 105.34 16.77%
EPS 9.01 5.77 4.77 3.93 4.58 5.07 5.42 40.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.53 0.52 0.50 0.49 0.48 0.49 10.59%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 131.71 121.82 114.99 109.63 108.00 106.73 104.66 16.54%
EPS 8.93 5.73 4.73 3.93 4.55 5.03 5.38 40.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5647 0.5259 0.5164 0.50 0.4868 0.4769 0.4868 10.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.66 0.58 0.55 0.555 0.575 0.59 0.68 -
P/RPS 0.50 0.47 0.48 0.51 0.53 0.55 0.65 -16.03%
P/EPS 7.32 10.05 11.54 14.12 12.55 11.65 12.55 -30.16%
EY 13.65 9.95 8.67 7.08 7.97 8.59 7.97 43.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.09 1.06 1.11 1.17 1.23 1.39 -11.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 23/08/22 26/05/22 24/02/22 24/11/21 25/08/21 25/05/21 -
Price 0.625 0.59 0.57 0.56 0.575 0.595 0.675 -
P/RPS 0.47 0.48 0.49 0.51 0.53 0.55 0.64 -18.58%
P/EPS 6.94 10.23 11.96 14.25 12.55 11.74 12.46 -32.28%
EY 14.42 9.78 8.36 7.02 7.97 8.51 8.02 47.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.11 1.10 1.12 1.17 1.24 1.38 -14.01%

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