[CCK] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -20.86%
YoY- -46.2%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Revenue 532,498 481,684 479,144 408,770 404,488 369,456 344,081 6.94%
PBT 21,291 14,019 19,650 16,109 26,219 26,582 22,709 -0.98%
Tax -6,372 -3,736 -5,208 -4,830 -7,230 -7,738 -8,415 -4.18%
NP 14,919 10,283 14,442 11,279 18,989 18,844 14,294 0.66%
-
NP to SH 14,898 10,264 13,762 11,053 18,747 18,725 14,212 0.72%
-
Tax Rate 29.93% 26.65% 26.50% 29.98% 27.58% 29.11% 37.06% -
Total Cost 517,579 471,401 464,702 397,491 385,499 350,612 329,787 7.17%
-
Net Worth 221,504 155,226 148,145 141,092 137,232 130,625 119,665 9.93%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 221,504 155,226 148,145 141,092 137,232 130,625 119,665 9.93%
NOSH 157,095 155,226 154,318 155,046 157,738 157,380 157,454 -0.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.80% 2.13% 3.01% 2.76% 4.69% 5.10% 4.15% -
ROE 6.73% 6.61% 9.29% 7.83% 13.66% 14.33% 11.88% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
RPS 338.96 310.31 310.49 263.64 256.43 234.75 218.53 6.98%
EPS 9.48 6.61 8.92 7.13 11.88 11.90 9.03 0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.00 0.96 0.91 0.87 0.83 0.76 9.97%
Adjusted Per Share Value based on latest NOSH - 155,046
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
RPS 84.43 76.37 75.97 64.81 64.13 58.58 54.55 6.94%
EPS 2.36 1.63 2.18 1.75 2.97 2.97 2.25 0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3512 0.2461 0.2349 0.2237 0.2176 0.2071 0.1897 9.93%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 30/12/11 30/12/10 31/12/09 -
Price 0.535 0.78 0.86 0.83 0.77 0.68 0.62 -
P/RPS 0.16 0.25 0.28 0.31 0.30 0.29 0.28 -8.24%
P/EPS 5.64 11.80 9.64 11.64 6.48 5.72 6.87 -2.98%
EY 17.73 8.48 10.37 8.59 15.43 17.50 14.56 3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.78 0.90 0.91 0.89 0.82 0.82 -11.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Date 25/08/16 24/08/15 27/08/14 30/08/13 21/02/12 25/02/11 22/02/10 -
Price 0.55 0.76 1.02 0.80 0.84 0.66 0.65 -
P/RPS 0.16 0.24 0.33 0.30 0.33 0.28 0.30 -9.21%
P/EPS 5.80 11.49 11.44 11.22 7.07 5.55 7.20 -3.27%
EY 17.24 8.70 8.74 8.91 14.15 18.03 13.89 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.76 1.06 0.88 0.97 0.80 0.86 -11.45%

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