[CCK] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 28.65%
YoY- -14.29%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Revenue 614,620 569,432 497,832 496,684 469,340 378,332 459,328 4.57%
PBT 63,816 32,488 16,672 14,076 16,648 9,608 32,716 10.81%
Tax -14,132 -5,664 -4,664 -3,404 -4,204 -3,684 -10,324 4.94%
NP 49,684 26,824 12,008 10,672 12,444 5,924 22,392 13.03%
-
NP to SH 49,644 26,804 11,980 10,652 12,428 5,900 22,176 13.19%
-
Tax Rate 22.14% 17.43% 27.98% 24.18% 25.25% 38.34% 31.56% -
Total Cost 564,936 542,608 485,824 486,012 456,896 372,408 436,936 4.02%
-
Net Worth 264,011 0 217,253 155,730 149,939 142,238 137,025 10.60%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Net Worth 264,011 0 217,253 155,730 149,939 142,238 137,025 10.60%
NOSH 315,359 315,359 155,181 155,730 154,577 156,306 157,500 11.26%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
NP Margin 8.08% 4.71% 2.41% 2.15% 2.65% 1.57% 4.87% -
ROE 18.80% 0.00% 5.51% 6.84% 8.29% 4.15% 16.18% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
RPS 195.55 181.81 320.81 318.94 303.63 242.05 291.64 -5.96%
EPS 15.80 8.56 7.72 6.84 8.04 3.80 14.08 1.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.00 1.40 1.00 0.97 0.91 0.87 -0.53%
Adjusted Per Share Value based on latest NOSH - 155,730
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
RPS 97.45 90.28 78.93 78.75 74.41 59.98 72.83 4.57%
EPS 7.87 4.25 1.90 1.69 1.97 0.94 3.52 13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4186 0.00 0.3445 0.2469 0.2377 0.2255 0.2173 10.60%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/09/11 -
Price 1.31 0.64 1.14 0.81 0.845 0.90 0.73 -
P/RPS 0.67 0.35 0.36 0.25 0.28 0.37 0.25 16.36%
P/EPS 8.29 7.48 14.77 11.84 10.51 23.84 5.18 7.49%
EY 12.06 13.37 6.77 8.44 9.51 4.19 19.29 -6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 0.81 0.81 0.87 0.99 0.84 9.98%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Date 28/05/18 26/05/17 30/05/16 27/05/15 27/05/14 28/05/13 22/11/11 -
Price 1.71 0.96 1.20 0.80 0.86 0.90 0.79 -
P/RPS 0.87 0.53 0.37 0.25 0.28 0.37 0.27 19.70%
P/EPS 10.83 11.22 15.54 11.70 10.70 23.84 5.61 10.64%
EY 9.24 8.91 6.43 8.55 9.35 4.19 17.82 -9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 0.00 0.86 0.80 0.89 0.99 0.91 13.21%

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