[CCK] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 28.26%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 503,797 480,016 486,408 471,242 454,972 409,462 381,215 4.75%
PBT 22,921 31,744 30,758 30,310 26,300 18,671 13,181 9.65%
Tax -5,304 -6,840 -6,771 -6,403 -6,422 -5,348 -3,502 7.15%
NP 17,617 24,904 23,987 23,907 19,878 13,323 9,679 10.48%
-
NP to SH 17,617 24,875 23,960 23,880 19,850 13,301 9,667 10.50%
-
Tax Rate 23.14% 21.55% 22.01% 21.13% 24.42% 28.64% 26.57% -
Total Cost 486,180 455,112 462,421 447,335 435,094 396,139 371,536 4.57%
-
Net Worth 307,056 288,325 264,896 258,248 244,050 151,291 159,823 11.48%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 307,056 288,325 264,896 258,248 244,050 151,291 159,823 11.48%
NOSH 630,718 630,718 630,718 630,718 315,359 210,126 155,168 26.30%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.50% 5.19% 4.93% 5.07% 4.37% 3.25% 2.54% -
ROE 5.74% 8.63% 9.05% 9.25% 8.13% 8.79% 6.05% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 80.40 76.58 77.12 74.82 145.41 194.86 245.68 -16.97%
EPS 2.81 3.97 3.80 3.79 6.34 6.33 6.23 -12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.46 0.42 0.41 0.78 0.72 1.03 -11.63%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 79.88 76.11 77.12 74.72 72.14 64.92 60.44 4.75%
EPS 2.79 3.94 3.80 3.79 3.15 2.11 1.53 10.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4868 0.4571 0.42 0.4095 0.3869 0.2399 0.2534 11.48%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.575 0.505 0.485 0.855 0.95 0.585 0.77 -
P/RPS 0.72 0.66 0.63 1.14 0.65 0.30 0.31 15.06%
P/EPS 20.45 12.72 12.77 22.55 14.97 9.24 12.36 8.74%
EY 4.89 7.86 7.83 4.43 6.68 10.82 8.09 -8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.10 1.15 2.09 1.22 0.81 0.75 7.68%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 23/11/20 21/11/19 23/11/18 24/11/17 25/11/16 27/11/15 -
Price 0.575 0.525 0.565 0.62 1.06 0.58 0.755 -
P/RPS 0.72 0.69 0.73 0.83 0.73 0.30 0.31 15.06%
P/EPS 20.45 13.23 14.87 16.35 16.71 9.16 12.12 9.10%
EY 4.89 7.56 6.72 6.11 5.99 10.91 8.25 -8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 1.35 1.51 1.36 0.81 0.73 8.17%

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