[CCK] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -46.88%
YoY- -84.74%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Revenue 537,962 491,068 464,394 188,775 431,934 406,916 370,426 5.90%
PBT 20,414 15,554 14,358 5,132 32,798 31,438 26,990 -4.20%
Tax -6,826 -4,036 -4,052 -1,995 -9,780 -9,308 -11,610 -7.84%
NP 13,588 11,518 10,306 3,137 23,018 22,130 15,380 -1.88%
-
NP to SH 13,564 11,504 10,288 3,134 22,666 21,964 15,270 -1.80%
-
Tax Rate 33.44% 25.95% 28.22% 38.87% 29.82% 29.61% 43.02% -
Total Cost 524,374 479,550 454,088 185,638 408,916 384,786 355,046 6.18%
-
Net Worth 221,356 155,459 148,742 143,626 137,130 130,701 119,841 9.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 221,356 155,459 148,742 143,626 137,130 130,701 119,841 9.89%
NOSH 156,990 155,459 154,939 156,115 157,621 157,471 157,685 -0.06%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.53% 2.35% 2.22% 1.66% 5.33% 5.44% 4.15% -
ROE 6.13% 7.40% 6.92% 2.18% 16.53% 16.80% 12.74% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
RPS 342.67 315.88 299.73 120.92 274.03 258.41 234.91 5.97%
EPS 8.64 7.40 6.64 2.02 14.38 13.92 9.68 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.00 0.96 0.92 0.87 0.83 0.76 9.97%
Adjusted Per Share Value based on latest NOSH - 155,046
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
RPS 86.65 79.10 74.80 30.41 69.57 65.54 59.67 5.90%
EPS 2.18 1.85 1.66 0.50 3.65 3.54 2.46 -1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3566 0.2504 0.2396 0.2313 0.2209 0.2105 0.193 9.90%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 30/12/11 30/12/10 31/12/09 -
Price 0.535 0.78 0.86 0.83 0.77 0.68 0.62 -
P/RPS 0.16 0.25 0.29 0.69 0.28 0.26 0.26 -7.19%
P/EPS 6.19 10.54 12.95 41.35 5.35 4.88 6.40 -0.51%
EY 16.15 9.49 7.72 2.42 18.68 20.51 15.62 0.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.78 0.90 0.90 0.89 0.82 0.82 -11.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Date 25/08/16 24/08/15 27/08/14 30/08/13 21/02/12 25/02/11 22/02/10 -
Price 0.55 0.76 1.02 0.80 0.84 0.66 0.65 -
P/RPS 0.16 0.24 0.34 0.66 0.31 0.26 0.28 -8.24%
P/EPS 6.37 10.27 15.36 39.85 5.84 4.73 6.71 -0.79%
EY 15.71 9.74 6.51 2.51 17.12 21.13 14.90 0.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.76 1.06 0.87 0.97 0.80 0.86 -11.45%

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