[CCK] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -4.6%
YoY- -31.17%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 509,051 494,560 481,684 475,183 468,347 482,177 479,144 4.10%
PBT 18,861 16,296 14,019 12,778 13,421 16,367 19,650 -2.68%
Tax -4,976 -4,440 -3,736 -3,544 -3,744 -4,142 -5,208 -2.98%
NP 13,885 11,856 10,283 9,234 9,677 12,225 14,442 -2.58%
-
NP to SH 13,869 11,836 10,264 9,212 9,656 11,552 13,762 0.51%
-
Tax Rate 26.38% 27.25% 26.65% 27.74% 27.90% 25.31% 26.50% -
Total Cost 495,166 482,704 471,401 465,949 458,670 469,952 464,702 4.31%
-
Net Worth 217,881 160,017 155,226 155,730 208,465 152,062 148,145 29.23%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 217,881 160,017 155,226 155,730 208,465 152,062 148,145 29.23%
NOSH 155,629 155,357 155,226 155,730 210,571 155,165 154,318 0.56%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.73% 2.40% 2.13% 1.94% 2.07% 2.54% 3.01% -
ROE 6.37% 7.40% 6.61% 5.92% 4.63% 7.60% 9.29% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 327.09 318.34 310.31 305.13 222.42 310.75 310.49 3.52%
EPS 8.91 7.62 6.61 5.92 4.59 7.44 8.92 -0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.03 1.00 1.00 0.99 0.98 0.96 28.51%
Adjusted Per Share Value based on latest NOSH - 155,730
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 82.00 79.66 77.59 76.54 75.44 77.67 77.18 4.10%
EPS 2.23 1.91 1.65 1.48 1.56 1.86 2.22 0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.351 0.2578 0.25 0.2508 0.3358 0.2449 0.2386 29.25%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.02 0.77 0.78 0.81 0.84 0.955 0.86 -
P/RPS 0.31 0.24 0.25 0.27 0.38 0.31 0.28 7.00%
P/EPS 11.45 10.11 11.80 13.69 18.32 12.83 9.64 12.11%
EY 8.74 9.89 8.48 7.30 5.46 7.80 10.37 -10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.78 0.81 0.85 0.97 0.90 -12.99%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 24/08/15 27/05/15 27/02/15 24/11/14 27/08/14 -
Price 1.15 0.755 0.76 0.80 0.90 0.885 1.02 -
P/RPS 0.35 0.24 0.24 0.26 0.40 0.28 0.33 3.98%
P/EPS 12.90 9.91 11.49 13.52 19.63 11.89 11.44 8.31%
EY 7.75 10.09 8.70 7.39 5.10 8.41 8.74 -7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.73 0.76 0.80 0.91 0.90 1.06 -15.69%

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