[CCK] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 27.24%
YoY- 66.56%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 623,165 625,529 631,236 620,556 609,259 579,237 562,992 6.98%
PBT 35,969 42,081 48,514 48,170 38,069 33,474 28,896 15.66%
Tax -8,040 -9,223 -11,127 -11,492 -9,242 -8,605 -7,296 6.66%
NP 27,929 32,858 37,387 36,678 28,827 24,869 21,600 18.63%
-
NP to SH 27,897 32,828 37,347 36,644 28,798 24,845 21,582 18.60%
-
Tax Rate 22.35% 21.92% 22.94% 23.86% 24.28% 25.71% 25.25% -
Total Cost 595,236 592,671 593,849 583,878 580,432 554,368 541,392 6.50%
-
Net Worth 264,254 258,248 257,892 264,011 255,110 244,050 238,006 7.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 264,254 258,248 257,892 264,011 255,110 244,050 238,006 7.20%
NOSH 630,718 630,718 630,718 315,359 315,359 315,359 315,359 58.53%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.48% 5.25% 5.92% 5.91% 4.73% 4.29% 3.84% -
ROE 10.56% 12.71% 14.48% 13.88% 11.29% 10.18% 9.07% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 99.04 99.31 100.35 197.44 193.45 185.13 179.77 -32.72%
EPS 4.43 5.21 5.94 11.66 9.14 7.94 6.89 -25.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.41 0.84 0.81 0.78 0.76 -32.58%
Adjusted Per Share Value based on latest NOSH - 315,359
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 100.38 100.76 101.68 99.96 98.14 93.30 90.68 6.99%
EPS 4.49 5.29 6.02 5.90 4.64 4.00 3.48 18.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4257 0.416 0.4154 0.4253 0.4109 0.3931 0.3834 7.20%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.395 0.855 0.915 1.31 1.10 0.95 0.87 -
P/RPS 0.40 0.86 0.91 0.66 0.57 0.51 0.48 -11.41%
P/EPS 8.91 16.40 15.41 11.24 12.03 11.96 12.62 -20.66%
EY 11.23 6.10 6.49 8.90 8.31 8.36 7.92 26.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 2.09 2.23 1.56 1.36 1.22 1.14 -12.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 23/08/18 28/05/18 26/02/18 24/11/17 25/08/17 -
Price 0.645 0.62 0.905 1.71 1.26 1.06 1.04 -
P/RPS 0.65 0.62 0.90 0.87 0.65 0.57 0.58 7.86%
P/EPS 14.55 11.90 15.24 14.67 13.78 13.35 15.09 -2.39%
EY 6.87 8.41 6.56 6.82 7.26 7.49 6.63 2.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.51 2.21 2.04 1.56 1.36 1.37 8.08%

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