[CCK] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -13.62%
YoY- 12.47%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 621,080 614,620 569,432 497,832 496,684 469,340 378,332 8.60%
PBT 38,404 63,816 32,488 16,672 14,076 16,648 9,608 25.96%
Tax -8,768 -14,132 -5,664 -4,664 -3,404 -4,204 -3,684 15.54%
NP 29,636 49,684 26,824 12,008 10,672 12,444 5,924 30.76%
-
NP to SH 29,584 49,644 26,804 11,980 10,652 12,428 5,900 30.81%
-
Tax Rate 22.83% 22.14% 17.43% 27.98% 24.18% 25.25% 38.34% -
Total Cost 591,444 564,936 542,608 485,824 486,012 456,896 372,408 8.01%
-
Net Worth 258,584 264,011 0 217,253 155,730 149,939 142,238 10.47%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 258,584 264,011 0 217,253 155,730 149,939 142,238 10.47%
NOSH 630,718 315,359 315,359 155,181 155,730 154,577 156,306 26.16%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.77% 8.08% 4.71% 2.41% 2.15% 2.65% 1.57% -
ROE 11.44% 18.80% 0.00% 5.51% 6.84% 8.29% 4.15% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 98.48 195.55 181.81 320.81 318.94 303.63 242.05 -13.91%
EPS 4.68 15.80 8.56 7.72 6.84 8.04 3.80 3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.84 0.00 1.40 1.00 0.97 0.91 -12.43%
Adjusted Per Share Value based on latest NOSH - 155,181
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 100.04 99.00 91.72 80.19 80.00 75.60 60.94 8.60%
EPS 4.77 8.00 4.32 1.93 1.72 2.00 0.95 30.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4165 0.4253 0.00 0.3499 0.2508 0.2415 0.2291 10.47%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.60 1.31 0.64 1.14 0.81 0.845 0.90 -
P/RPS 0.61 0.67 0.35 0.36 0.25 0.28 0.37 8.68%
P/EPS 12.79 8.29 7.48 14.77 11.84 10.51 23.84 -9.85%
EY 7.82 12.06 13.37 6.77 8.44 9.51 4.19 10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.56 0.00 0.81 0.81 0.87 0.99 6.68%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 28/05/18 26/05/17 30/05/16 27/05/15 27/05/14 28/05/13 -
Price 0.575 1.71 0.96 1.20 0.80 0.86 0.90 -
P/RPS 0.58 0.87 0.53 0.37 0.25 0.28 0.37 7.77%
P/EPS 12.26 10.83 11.22 15.54 11.70 10.70 23.84 -10.48%
EY 8.16 9.24 8.91 6.43 8.55 9.35 4.19 11.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.04 0.00 0.86 0.80 0.89 0.99 5.94%

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