[CCK] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 2.04%
YoY- 49.93%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 657,422 653,349 653,935 665,432 659,739 638,330 623,574 3.57%
PBT 46,105 44,541 42,857 44,448 43,557 36,416 33,113 24.56%
Tax -10,141 -9,963 -9,833 -10,108 -9,896 -8,408 -7,530 21.84%
NP 35,964 34,578 33,024 34,340 33,661 28,008 25,583 25.36%
-
NP to SH 35,964 34,537 32,990 34,308 33,621 27,976 25,552 25.46%
-
Tax Rate 22.00% 22.37% 22.94% 22.74% 22.72% 23.09% 22.74% -
Total Cost 621,458 618,771 620,911 631,092 626,078 610,322 597,991 2.58%
-
Net Worth 300,822 288,325 282,094 282,130 276,004 264,896 258,584 10.56%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 300,822 288,325 282,094 282,130 276,004 264,896 258,584 10.56%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.47% 5.29% 5.05% 5.16% 5.10% 4.39% 4.10% -
ROE 11.96% 11.98% 11.69% 12.16% 12.18% 10.56% 9.88% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 104.90 104.24 104.32 106.14 105.17 101.21 98.87 4.00%
EPS 5.74 5.51 5.26 5.47 5.36 4.44 4.05 26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.45 0.45 0.44 0.42 0.41 11.02%
Adjusted Per Share Value based on latest NOSH - 630,718
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 104.23 103.59 103.68 105.50 104.60 101.21 98.87 3.56%
EPS 5.70 5.48 5.23 5.44 5.33 4.44 4.05 25.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.477 0.4571 0.4473 0.4473 0.4376 0.42 0.41 10.56%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.625 0.505 0.505 0.465 0.525 0.485 0.49 -
P/RPS 0.60 0.48 0.48 0.44 0.50 0.48 0.50 12.86%
P/EPS 10.89 9.16 9.60 8.50 9.80 10.93 12.09 -6.70%
EY 9.18 10.91 10.42 11.77 10.21 9.15 8.27 7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.10 1.12 1.03 1.19 1.15 1.20 5.45%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 23/11/20 25/08/20 25/08/20 25/02/20 21/11/19 22/08/19 -
Price 0.59 0.525 0.535 0.535 0.505 0.565 0.53 -
P/RPS 0.56 0.50 0.51 0.50 0.48 0.56 0.54 2.44%
P/EPS 10.28 9.53 10.17 9.78 9.42 12.74 13.08 -14.77%
EY 9.73 10.50 9.84 10.23 10.61 7.85 7.64 17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.14 1.19 1.19 1.15 1.35 1.29 -3.11%

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