[CCK] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 15.81%
YoY- -35.33%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 255,565 234,947 187,674 177,405 173,332 151,923 154,287 8.77%
PBT 42,414 17,757 8,980 14,363 12,799 5,658 11,770 23.80%
Tax -10,618 -4,781 -1,809 -3,303 -3,125 -1,637 -2,820 24.71%
NP 31,796 12,976 7,171 11,060 9,674 4,021 8,950 23.51%
-
NP to SH 31,683 12,976 7,171 11,089 9,662 4,017 8,948 23.44%
-
Tax Rate 25.03% 26.92% 20.14% 23.00% 24.42% 28.93% 23.96% -
Total Cost 223,769 221,971 180,503 166,345 163,658 147,902 145,337 7.45%
-
Net Worth 428,730 361,696 315,359 300,822 276,004 264,254 255,110 9.03%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 428,730 361,696 315,359 300,822 276,004 264,254 255,110 9.03%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 315,359 12.24%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.44% 5.52% 3.82% 6.23% 5.58% 2.65% 5.80% -
ROE 7.39% 3.59% 2.27% 3.69% 3.50% 1.52% 3.51% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 41.13 37.68 29.76 28.31 27.63 24.15 48.99 -2.87%
EPS 5.10 2.08 1.14 1.77 1.54 0.64 2.84 10.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.58 0.50 0.48 0.44 0.42 0.81 -2.63%
Adjusted Per Share Value based on latest NOSH - 630,718
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 40.52 37.25 29.76 28.13 27.48 24.09 24.46 8.77%
EPS 5.02 2.06 1.14 1.76 1.53 0.64 1.42 23.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6797 0.5735 0.50 0.477 0.4376 0.419 0.4045 9.03%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.83 0.72 0.555 0.625 0.525 0.395 1.10 -
P/RPS 2.02 1.91 1.87 2.21 1.90 1.64 2.25 -1.78%
P/EPS 16.28 34.60 48.81 35.32 34.08 61.87 38.72 -13.44%
EY 6.14 2.89 2.05 2.83 2.93 1.62 2.58 15.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 1.11 1.30 1.19 0.94 1.36 -2.06%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 22/02/23 24/02/22 25/02/21 25/02/20 25/02/19 26/02/18 -
Price 0.94 0.755 0.56 0.59 0.505 0.645 1.26 -
P/RPS 2.29 2.00 1.88 2.08 1.83 2.67 2.57 -1.90%
P/EPS 18.43 36.28 49.25 33.34 32.79 101.03 44.35 -13.60%
EY 5.42 2.76 2.03 3.00 3.05 0.99 2.25 15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.30 1.12 1.23 1.15 1.54 1.56 -2.25%

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