[CCK] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 20.26%
YoY- 54.93%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 609,259 579,237 562,992 571,025 553,125 537,298 532,498 9.36%
PBT 38,069 33,474 28,896 29,800 25,846 24,351 21,291 47.16%
Tax -9,242 -8,605 -7,296 -7,782 -7,532 -6,823 -6,372 28.04%
NP 28,827 24,869 21,600 22,018 18,314 17,528 14,919 54.94%
-
NP to SH 28,798 24,845 21,582 22,001 18,295 17,502 14,898 54.98%
-
Tax Rate 24.28% 25.71% 25.25% 26.11% 29.14% 28.02% 29.93% -
Total Cost 580,432 554,368 541,392 549,007 534,811 519,770 517,579 7.91%
-
Net Worth 255,110 244,050 238,006 0 235,287 117,049 221,504 9.84%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 255,110 244,050 238,006 0 235,287 117,049 221,504 9.84%
NOSH 315,359 315,359 315,359 313,208 313,717 162,568 157,095 58.93%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.73% 4.29% 3.84% 3.86% 3.31% 3.26% 2.80% -
ROE 11.29% 10.18% 9.07% 0.00% 7.78% 14.95% 6.73% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 193.45 185.13 179.77 182.31 176.31 330.51 338.96 -31.12%
EPS 9.14 7.94 6.89 7.02 5.83 10.77 9.48 -2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.76 0.00 0.75 0.72 1.41 -30.82%
Adjusted Per Share Value based on latest NOSH - 315,359
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 96.60 91.84 89.26 90.54 87.70 85.19 84.43 9.36%
EPS 4.57 3.94 3.42 3.49 2.90 2.77 2.36 55.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4045 0.3869 0.3774 0.00 0.373 0.1856 0.3512 9.84%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.10 0.95 0.87 0.64 0.67 0.585 0.535 -
P/RPS 0.57 0.51 0.48 0.35 0.38 0.18 0.16 132.71%
P/EPS 12.03 11.96 12.62 9.11 11.49 5.43 5.64 65.47%
EY 8.31 8.36 7.92 10.98 8.70 18.40 17.73 -39.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.22 1.14 0.00 0.89 0.81 0.38 133.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 25/08/17 26/05/17 23/02/17 25/11/16 25/08/16 -
Price 1.26 1.06 1.04 0.96 0.66 0.58 0.55 -
P/RPS 0.65 0.57 0.58 0.53 0.37 0.18 0.16 153.95%
P/EPS 13.78 13.35 15.09 13.67 11.32 5.39 5.80 77.77%
EY 7.26 7.49 6.63 7.32 8.84 18.56 17.24 -43.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.36 1.37 0.00 0.88 0.81 0.39 151.34%

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