[CCK] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 126.44%
YoY- 17.91%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 320,632 320,223 298,246 268,981 245,534 232,197 188,775 9.22%
PBT 20,845 23,702 13,258 10,207 7,777 7,179 5,132 26.30%
Tax -4,553 -5,063 -3,178 -3,413 -2,018 -2,026 -1,995 14.73%
NP 16,292 18,639 10,080 6,794 5,759 5,153 3,137 31.57%
-
NP to SH 16,272 18,618 10,068 6,782 5,752 5,144 3,134 31.57%
-
Tax Rate 21.84% 21.36% 23.97% 33.44% 25.95% 28.22% 38.87% -
Total Cost 304,340 301,584 288,166 262,187 239,775 227,044 185,638 8.58%
-
Net Worth 258,584 257,892 238,006 221,356 155,459 148,742 143,626 10.29%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 258,584 257,892 238,006 221,356 155,459 148,742 143,626 10.29%
NOSH 630,718 630,718 315,359 156,990 155,459 154,939 156,115 26.18%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.08% 5.82% 3.38% 2.53% 2.35% 2.22% 1.66% -
ROE 6.29% 7.22% 4.23% 3.06% 3.70% 3.46% 2.18% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 50.84 50.91 95.24 171.34 157.94 149.86 120.92 -13.44%
EPS 2.58 2.96 3.21 4.32 3.70 3.32 2.02 4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.76 1.41 1.00 0.96 0.92 -12.59%
Adjusted Per Share Value based on latest NOSH - 157,095
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 51.65 51.58 48.04 43.33 39.55 37.40 30.41 9.22%
EPS 2.62 3.00 1.62 1.09 0.93 0.83 0.50 31.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4165 0.4154 0.3834 0.3566 0.2504 0.2396 0.2313 10.29%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.49 0.915 0.87 0.535 0.78 0.86 0.83 -
P/RPS 0.96 1.80 0.91 0.31 0.49 0.57 0.69 5.65%
P/EPS 18.99 30.91 27.06 12.38 21.08 25.90 41.35 -12.15%
EY 5.27 3.23 3.70 8.07 4.74 3.86 2.42 13.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 2.23 1.14 0.38 0.78 0.90 0.90 4.90%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 23/08/18 25/08/17 25/08/16 24/08/15 27/08/14 30/08/13 -
Price 0.53 0.905 1.04 0.55 0.76 1.02 0.80 -
P/RPS 1.04 1.78 1.09 0.32 0.48 0.68 0.66 7.86%
P/EPS 20.54 30.58 32.35 12.73 20.54 30.72 39.85 -10.45%
EY 4.87 3.27 3.09 7.85 4.87 3.25 2.51 11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.21 1.37 0.39 0.76 1.06 0.87 6.78%

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