[CCK] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 120.01%
YoY- -12.6%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 407,436 330,558 314,827 320,632 320,223 298,246 268,981 7.16%
PBT 29,425 14,829 20,147 20,845 23,702 13,258 10,207 19.28%
Tax -6,679 -3,404 -4,491 -4,553 -5,063 -3,178 -3,413 11.83%
NP 22,746 11,425 15,656 16,292 18,639 10,080 6,794 22.29%
-
NP to SH 22,746 11,425 15,641 16,272 18,618 10,068 6,782 22.33%
-
Tax Rate 22.70% 22.96% 22.29% 21.84% 21.36% 23.97% 33.44% -
Total Cost 384,690 319,133 299,171 304,340 301,584 288,166 262,187 6.59%
-
Net Worth 331,697 300,789 282,094 258,584 257,892 238,006 221,356 6.96%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 331,697 300,789 282,094 258,584 257,892 238,006 221,356 6.96%
NOSH 630,718 630,718 630,718 630,718 630,718 315,359 156,990 26.07%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 5.58% 3.46% 4.97% 5.08% 5.82% 3.38% 2.53% -
ROE 6.86% 3.80% 5.54% 6.29% 7.22% 4.23% 3.06% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 65.10 52.75 50.22 50.84 50.91 95.24 171.34 -14.88%
EPS 3.63 1.82 2.50 2.58 2.96 3.21 4.32 -2.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.48 0.45 0.41 0.41 0.76 1.41 -15.04%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 64.60 52.41 49.92 50.84 50.77 47.29 42.65 7.16%
EPS 3.61 1.81 2.48 2.58 2.95 1.60 1.08 22.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5259 0.4769 0.4473 0.41 0.4089 0.3774 0.351 6.96%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.58 0.59 0.505 0.49 0.915 0.87 0.535 -
P/RPS 0.89 1.12 1.01 0.96 1.80 0.91 0.31 19.20%
P/EPS 15.96 32.36 20.24 18.99 30.91 27.06 12.38 4.32%
EY 6.27 3.09 4.94 5.27 3.23 3.70 8.07 -4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.23 1.12 1.20 2.23 1.14 0.38 19.18%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 25/08/21 25/08/20 22/08/19 23/08/18 25/08/17 25/08/16 -
Price 0.59 0.595 0.535 0.53 0.905 1.04 0.55 -
P/RPS 0.91 1.13 1.07 1.04 1.78 1.09 0.32 19.01%
P/EPS 16.23 32.63 21.44 20.54 30.58 32.35 12.73 4.12%
EY 6.16 3.06 4.66 4.87 3.27 3.09 7.85 -3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.24 1.19 1.29 2.21 1.37 0.39 19.03%

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