[CCK] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 2.82%
YoY- 24.51%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
Revenue 562,992 532,498 481,684 479,144 408,770 404,488 369,456 6.69%
PBT 28,896 21,291 14,019 19,650 16,109 26,219 26,582 1.29%
Tax -7,296 -6,372 -3,736 -5,208 -4,830 -7,230 -7,738 -0.90%
NP 21,600 14,919 10,283 14,442 11,279 18,989 18,844 2.12%
-
NP to SH 21,582 14,898 10,264 13,762 11,053 18,747 18,725 2.20%
-
Tax Rate 25.25% 29.93% 26.65% 26.50% 29.98% 27.58% 29.11% -
Total Cost 541,392 517,579 471,401 464,702 397,491 385,499 350,612 6.91%
-
Net Worth 238,006 221,504 155,226 148,145 141,092 137,232 130,625 9.66%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
Net Worth 238,006 221,504 155,226 148,145 141,092 137,232 130,625 9.66%
NOSH 315,359 157,095 155,226 154,318 155,046 157,738 157,380 11.28%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
NP Margin 3.84% 2.80% 2.13% 3.01% 2.76% 4.69% 5.10% -
ROE 9.07% 6.73% 6.61% 9.29% 7.83% 13.66% 14.33% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
RPS 179.77 338.96 310.31 310.49 263.64 256.43 234.75 -4.02%
EPS 6.89 9.48 6.61 8.92 7.13 11.88 11.90 -8.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 1.41 1.00 0.96 0.91 0.87 0.83 -1.34%
Adjusted Per Share Value based on latest NOSH - 154,318
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
RPS 89.26 84.43 76.37 75.97 64.81 64.13 58.58 6.69%
EPS 3.42 2.36 1.63 2.18 1.75 2.97 2.97 2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3774 0.3512 0.2461 0.2349 0.2237 0.2176 0.2071 9.66%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 30/12/11 30/12/10 -
Price 0.87 0.535 0.78 0.86 0.83 0.77 0.68 -
P/RPS 0.48 0.16 0.25 0.28 0.31 0.30 0.29 8.05%
P/EPS 12.62 5.64 11.80 9.64 11.64 6.48 5.72 12.94%
EY 7.92 17.73 8.48 10.37 8.59 15.43 17.50 -11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.38 0.78 0.90 0.91 0.89 0.82 5.19%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
Date 25/08/17 25/08/16 24/08/15 27/08/14 30/08/13 21/02/12 25/02/11 -
Price 1.04 0.55 0.76 1.02 0.80 0.84 0.66 -
P/RPS 0.58 0.16 0.24 0.33 0.30 0.33 0.28 11.85%
P/EPS 15.09 5.80 11.49 11.44 11.22 7.07 5.55 16.63%
EY 6.63 17.24 8.70 8.74 8.91 14.15 18.03 -14.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.39 0.76 1.06 0.88 0.97 0.80 8.62%

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