[CCK] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 8.0%
YoY- 11.82%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Revenue 640,446 596,492 537,962 491,068 464,394 188,775 431,934 6.24%
PBT 47,404 26,516 20,414 15,554 14,358 5,132 32,798 5.82%
Tax -10,126 -6,356 -6,826 -4,036 -4,052 -1,995 -9,780 0.53%
NP 37,278 20,160 13,588 11,518 10,306 3,137 23,018 7.69%
-
NP to SH 37,236 20,136 13,564 11,504 10,288 3,134 22,666 7.93%
-
Tax Rate 21.36% 23.97% 33.44% 25.95% 28.22% 38.87% 29.82% -
Total Cost 603,168 576,332 524,374 479,550 454,088 185,638 408,916 6.16%
-
Net Worth 257,892 238,006 221,356 155,459 148,742 143,626 137,130 10.20%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Net Worth 257,892 238,006 221,356 155,459 148,742 143,626 137,130 10.20%
NOSH 630,718 315,359 156,990 155,459 154,939 156,115 157,621 23.77%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
NP Margin 5.82% 3.38% 2.53% 2.35% 2.22% 1.66% 5.33% -
ROE 14.44% 8.46% 6.13% 7.40% 6.92% 2.18% 16.53% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
RPS 101.82 190.47 342.67 315.88 299.73 120.92 274.03 -14.12%
EPS 5.92 6.42 8.64 7.40 6.64 2.02 14.38 -12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.76 1.41 1.00 0.96 0.92 0.87 -10.92%
Adjusted Per Share Value based on latest NOSH - 155,226
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
RPS 101.54 94.57 85.29 77.86 73.63 29.93 68.48 6.24%
EPS 5.90 3.19 2.15 1.82 1.63 0.50 3.59 7.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4089 0.3774 0.351 0.2465 0.2358 0.2277 0.2174 10.20%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 30/12/11 -
Price 0.915 0.87 0.535 0.78 0.86 0.83 0.77 -
P/RPS 0.90 0.46 0.16 0.25 0.29 0.69 0.28 19.67%
P/EPS 15.46 13.53 6.19 10.54 12.95 41.35 5.35 17.72%
EY 6.47 7.39 16.15 9.49 7.72 2.42 18.68 -15.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.14 0.38 0.78 0.90 0.90 0.89 15.17%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Date 23/08/18 25/08/17 25/08/16 24/08/15 27/08/14 30/08/13 21/02/12 -
Price 0.905 1.04 0.55 0.76 1.02 0.80 0.84 -
P/RPS 0.89 0.55 0.16 0.24 0.34 0.66 0.31 17.61%
P/EPS 15.29 16.17 6.37 10.27 15.36 39.85 5.84 15.95%
EY 6.54 6.18 15.71 9.74 6.51 2.51 17.12 -13.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.37 0.39 0.76 1.06 0.87 0.97 13.50%

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