[CCK] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 47.25%
YoY- 0.34%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 643,053 503,797 480,016 486,408 471,242 454,972 409,462 7.80%
PBT 63,182 22,921 31,744 30,758 30,310 26,300 18,671 22.51%
Tax -14,045 -5,304 -6,840 -6,771 -6,403 -6,422 -5,348 17.45%
NP 49,137 17,617 24,904 23,987 23,907 19,878 13,323 24.28%
-
NP to SH 49,137 17,617 24,875 23,960 23,880 19,850 13,301 24.32%
-
Tax Rate 22.23% 23.14% 21.55% 22.01% 21.13% 24.42% 28.64% -
Total Cost 593,916 486,180 455,112 462,421 447,335 435,094 396,139 6.97%
-
Net Worth 356,168 307,056 288,325 264,896 258,248 244,050 151,291 15.33%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 356,168 307,056 288,325 264,896 258,248 244,050 151,291 15.33%
NOSH 630,718 630,718 630,718 630,718 630,718 315,359 210,126 20.09%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.64% 3.50% 5.19% 4.93% 5.07% 4.37% 3.25% -
ROE 13.80% 5.74% 8.63% 9.05% 9.25% 8.13% 8.79% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 102.91 80.40 76.58 77.12 74.82 145.41 194.86 -10.08%
EPS 7.86 2.81 3.97 3.80 3.79 6.34 6.33 3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.49 0.46 0.42 0.41 0.78 0.72 -3.81%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 101.96 79.88 76.11 77.12 74.72 72.14 64.92 7.81%
EPS 7.79 2.79 3.94 3.80 3.79 3.15 2.11 24.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5647 0.4868 0.4571 0.42 0.4095 0.3869 0.2399 15.32%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.66 0.575 0.505 0.485 0.855 0.95 0.585 -
P/RPS 0.64 0.72 0.66 0.63 1.14 0.65 0.30 13.45%
P/EPS 8.39 20.45 12.72 12.77 22.55 14.97 9.24 -1.59%
EY 11.91 4.89 7.86 7.83 4.43 6.68 10.82 1.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.17 1.10 1.15 2.09 1.22 0.81 6.16%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 24/11/21 23/11/20 21/11/19 23/11/18 24/11/17 25/11/16 -
Price 0.625 0.575 0.525 0.565 0.62 1.06 0.58 -
P/RPS 0.61 0.72 0.69 0.73 0.83 0.73 0.30 12.54%
P/EPS 7.95 20.45 13.23 14.87 16.35 16.71 9.16 -2.33%
EY 12.58 4.89 7.56 6.72 6.11 5.99 10.91 2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.14 1.35 1.51 1.36 0.81 5.23%

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