[CCK] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 227.46%
YoY- -61.31%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 545,949 508,286 473,336 411,396 419,569 397,718 364,453 6.40%
PBT 24,894 17,574 13,741 15,389 30,388 27,705 24,768 0.07%
Tax -7,130 -4,669 -3,741 -5,121 -8,810 -7,985 -9,626 -4.50%
NP 17,764 12,905 10,000 10,268 21,577 19,720 15,141 2.48%
-
NP to SH 17,734 12,889 9,985 10,262 21,294 19,577 15,118 2.48%
-
Tax Rate 28.64% 26.57% 27.23% 33.28% 28.99% 28.82% 38.86% -
Total Cost 528,185 495,381 463,336 401,128 397,992 377,998 349,312 6.56%
-
Net Worth 151,291 159,823 151,636 145,572 140,317 134,055 119,855 3.64%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 151,291 159,823 151,636 145,572 140,317 134,055 119,855 3.64%
NOSH 210,126 155,168 154,731 154,863 157,660 157,712 157,705 4.50%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.25% 2.54% 2.11% 2.50% 5.14% 4.96% 4.15% -
ROE 11.72% 8.06% 6.59% 7.05% 15.18% 14.60% 12.61% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 259.82 327.57 305.91 265.65 266.12 252.18 231.10 1.81%
EPS 8.44 8.31 6.45 6.63 13.51 12.41 9.59 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.03 0.98 0.94 0.89 0.85 0.76 -0.82%
Adjusted Per Share Value based on latest NOSH - 154,863
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 86.56 80.59 75.05 65.23 66.52 63.06 57.78 6.40%
EPS 2.81 2.04 1.58 1.63 3.38 3.10 2.40 2.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2399 0.2534 0.2404 0.2308 0.2225 0.2125 0.19 3.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 -
Price 0.585 0.77 0.955 0.84 0.90 0.75 0.65 -
P/RPS 0.23 0.24 0.31 0.32 0.34 0.30 0.28 -2.97%
P/EPS 6.93 9.27 14.80 12.68 6.66 6.04 6.78 0.33%
EY 14.43 10.79 6.76 7.89 15.01 16.55 14.75 -0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.97 0.89 1.01 0.88 0.86 -0.91%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/11/16 27/11/15 24/11/14 27/11/13 17/05/12 23/05/11 24/05/10 -
Price 0.58 0.755 0.885 0.815 0.89 0.86 0.62 -
P/RPS 0.22 0.23 0.29 0.31 0.33 0.34 0.27 -3.09%
P/EPS 6.87 9.09 13.71 12.30 6.59 6.93 6.47 0.92%
EY 14.55 11.00 7.29 8.13 15.18 14.43 15.46 -0.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.73 0.90 0.87 1.00 1.01 0.82 -0.18%

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