[CCK] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -68.96%
YoY- -72.29%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Revenue 497,832 496,684 469,340 378,332 459,328 418,956 381,344 4.18%
PBT 16,672 14,076 16,648 9,608 32,716 34,980 29,624 -8.45%
Tax -4,664 -3,404 -4,204 -3,684 -10,324 -10,560 -9,300 -10.06%
NP 12,008 10,672 12,444 5,924 22,392 24,420 20,324 -7.77%
-
NP to SH 11,980 10,652 12,428 5,900 22,176 24,192 20,136 -7.67%
-
Tax Rate 27.98% 24.18% 25.25% 38.34% 31.56% 30.19% 31.39% -
Total Cost 485,824 486,012 456,896 372,408 436,936 394,536 361,020 4.67%
-
Net Worth 217,253 155,730 149,939 142,238 137,025 127,575 124,666 8.91%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 217,253 155,730 149,939 142,238 137,025 127,575 124,666 8.91%
NOSH 155,181 155,730 154,577 156,306 157,500 157,500 157,805 -0.25%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.41% 2.15% 2.65% 1.57% 4.87% 5.83% 5.33% -
ROE 5.51% 6.84% 8.29% 4.15% 16.18% 18.96% 16.15% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
RPS 320.81 318.94 303.63 242.05 291.64 266.00 241.65 4.45%
EPS 7.72 6.84 8.04 3.80 14.08 15.36 12.76 -7.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.00 0.97 0.91 0.87 0.81 0.79 9.19%
Adjusted Per Share Value based on latest NOSH - 155,263
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
RPS 80.19 80.00 75.60 60.94 73.99 67.48 61.43 4.18%
EPS 1.93 1.72 2.00 0.95 3.57 3.90 3.24 -7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3499 0.2508 0.2415 0.2291 0.2207 0.2055 0.2008 8.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/09/11 30/09/10 30/09/09 -
Price 1.14 0.81 0.845 0.90 0.73 0.66 0.65 -
P/RPS 0.36 0.25 0.28 0.37 0.25 0.25 0.27 4.52%
P/EPS 14.77 11.84 10.51 23.84 5.18 4.30 5.09 17.79%
EY 6.77 8.44 9.51 4.19 19.29 23.27 19.63 -15.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.87 0.99 0.84 0.81 0.82 -0.18%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Date 30/05/16 27/05/15 27/05/14 28/05/13 22/11/11 26/11/10 19/11/09 -
Price 1.20 0.80 0.86 0.90 0.79 0.68 0.64 -
P/RPS 0.37 0.25 0.28 0.37 0.27 0.26 0.26 5.57%
P/EPS 15.54 11.70 10.70 23.84 5.61 4.43 5.02 18.97%
EY 6.43 8.55 9.35 4.19 17.82 22.59 19.94 -15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 0.89 0.99 0.91 0.84 0.81 0.92%

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