[CCK] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 26.74%
YoY- 67.09%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Revenue 151,019 156,726 140,481 135,681 122,805 119,772 98,710 6.75%
PBT 6,609 13,042 8,464 5,404 3,127 6,410 6,392 0.51%
Tax -1,340 -3,244 -1,935 -1,484 -780 -1,846 -1,718 -3.74%
NP 5,269 9,798 6,529 3,920 2,347 4,564 4,674 1.85%
-
NP to SH 5,263 9,782 6,519 3,915 2,343 4,553 4,638 1.96%
-
Tax Rate 20.28% 24.87% 22.86% 27.46% 24.94% 28.80% 26.88% -
Total Cost 145,750 146,928 133,952 131,761 120,458 115,208 94,036 6.96%
-
Net Worth 258,248 244,050 117,049 160,017 152,062 145,572 140,402 9.82%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Net Worth 258,248 244,050 117,049 160,017 152,062 145,572 140,402 9.82%
NOSH 630,718 315,359 162,568 155,357 155,165 154,863 157,755 23.74%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
NP Margin 3.49% 6.25% 4.65% 2.89% 1.91% 3.81% 4.74% -
ROE 2.04% 4.01% 5.57% 2.45% 1.54% 3.13% 3.30% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 23.98 50.09 86.41 87.33 79.14 77.34 62.57 -13.70%
EPS 0.84 3.13 4.01 2.52 1.51 2.94 2.94 -17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.78 0.72 1.03 0.98 0.94 0.89 -11.23%
Adjusted Per Share Value based on latest NOSH - 155,357
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 24.33 25.24 22.63 21.85 19.78 19.29 15.90 6.75%
EPS 0.85 1.58 1.05 0.63 0.38 0.73 0.75 1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.416 0.3931 0.1885 0.2578 0.2449 0.2345 0.2262 9.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 -
Price 0.855 0.95 0.585 0.77 0.955 0.84 0.90 -
P/RPS 3.57 1.90 0.68 0.88 1.21 1.09 1.44 14.98%
P/EPS 102.33 30.39 14.59 30.56 63.25 28.57 30.61 20.38%
EY 0.98 3.29 6.85 3.27 1.58 3.50 3.27 -16.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.22 0.81 0.75 0.97 0.89 1.01 11.82%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 23/11/18 24/11/17 25/11/16 27/11/15 24/11/14 27/11/13 17/05/12 -
Price 0.62 1.06 0.58 0.755 0.885 0.815 0.89 -
P/RPS 2.59 2.12 0.67 0.86 1.12 1.05 1.42 9.68%
P/EPS 74.20 33.90 14.46 29.96 58.61 27.72 30.27 14.78%
EY 1.35 2.95 6.91 3.34 1.71 3.61 3.30 -12.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.36 0.81 0.73 0.90 0.87 1.00 6.54%

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