[CCK] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 2.39%
YoY- 54.16%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 553,125 537,298 532,498 509,338 509,051 494,560 481,684 9.61%
PBT 25,846 24,351 21,291 19,510 18,861 16,296 14,019 50.07%
Tax -7,532 -6,823 -6,372 -5,291 -4,976 -4,440 -3,736 59.25%
NP 18,314 17,528 14,919 14,219 13,885 11,856 10,283 46.67%
-
NP to SH 18,295 17,502 14,898 14,201 13,869 11,836 10,264 46.75%
-
Tax Rate 29.14% 28.02% 29.93% 27.12% 26.38% 27.25% 26.65% -
Total Cost 534,811 519,770 517,579 495,119 495,166 482,704 471,401 8.73%
-
Net Worth 235,287 117,049 221,504 217,253 217,881 160,017 155,226 31.78%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 235,287 117,049 221,504 217,253 217,881 160,017 155,226 31.78%
NOSH 313,717 162,568 157,095 155,181 155,629 155,357 155,226 59.51%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.31% 3.26% 2.80% 2.79% 2.73% 2.40% 2.13% -
ROE 7.78% 14.95% 6.73% 6.54% 6.37% 7.40% 6.61% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 176.31 330.51 338.96 328.22 327.09 318.34 310.31 -31.28%
EPS 5.83 10.77 9.48 9.15 8.91 7.62 6.61 -7.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 1.41 1.40 1.40 1.03 1.00 -17.37%
Adjusted Per Share Value based on latest NOSH - 155,181
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 89.10 86.55 85.77 82.04 82.00 79.66 77.59 9.61%
EPS 2.95 2.82 2.40 2.29 2.23 1.91 1.65 47.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.379 0.1885 0.3568 0.3499 0.351 0.2578 0.25 31.80%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.67 0.585 0.535 1.14 1.02 0.77 0.78 -
P/RPS 0.38 0.18 0.16 0.35 0.31 0.24 0.25 32.03%
P/EPS 11.49 5.43 5.64 12.46 11.45 10.11 11.80 -1.75%
EY 8.70 18.40 17.73 8.03 8.74 9.89 8.48 1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.38 0.81 0.73 0.75 0.78 9.14%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 25/08/16 30/05/16 29/02/16 27/11/15 24/08/15 -
Price 0.66 0.58 0.55 1.20 1.15 0.755 0.76 -
P/RPS 0.37 0.18 0.16 0.37 0.35 0.24 0.24 33.27%
P/EPS 11.32 5.39 5.80 13.11 12.90 9.91 11.49 -0.98%
EY 8.84 18.56 17.24 7.63 7.75 10.09 8.70 1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.39 0.86 0.82 0.73 0.76 10.21%

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