[CCK] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -3.84%
YoY- 29.11%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 958,283 768,349 673,152 653,935 623,574 631,236 562,992 9.26%
PBT 94,200 46,498 40,787 42,857 33,113 48,514 28,896 21.75%
Tax -21,914 -10,389 -9,055 -9,833 -7,530 -11,127 -7,296 20.10%
NP 72,286 36,109 31,732 33,024 25,583 37,387 21,600 22.29%
-
NP to SH 72,286 36,109 31,747 32,990 25,552 37,347 21,582 22.30%
-
Tax Rate 23.26% 22.34% 22.20% 22.94% 22.74% 22.94% 25.25% -
Total Cost 885,997 732,240 641,420 620,911 597,991 593,849 541,392 8.55%
-
Net Worth 385,236 331,697 300,789 282,094 258,584 257,892 238,006 8.35%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 385,236 331,697 300,789 282,094 258,584 257,892 238,006 8.35%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 315,359 12.24%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.54% 4.70% 4.71% 5.05% 4.10% 5.92% 3.84% -
ROE 18.76% 10.89% 10.55% 11.69% 9.88% 14.48% 9.07% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 154.23 122.77 107.42 104.32 98.87 100.35 179.77 -2.52%
EPS 11.63 5.77 5.07 5.26 4.05 5.94 6.89 9.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.53 0.48 0.45 0.41 0.41 0.76 -3.33%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 151.94 121.82 106.73 103.68 98.87 100.08 89.26 9.26%
EPS 11.46 5.73 5.03 5.23 4.05 5.92 3.42 22.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6108 0.5259 0.4769 0.4473 0.41 0.4089 0.3774 8.35%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.695 0.58 0.59 0.505 0.49 0.915 0.87 -
P/RPS 0.45 0.47 0.55 0.48 0.50 0.91 0.48 -1.06%
P/EPS 5.97 10.05 11.65 9.60 12.09 15.41 12.62 -11.72%
EY 16.74 9.95 8.59 10.42 8.27 6.49 7.92 13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.09 1.23 1.12 1.20 2.23 1.14 -0.29%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 25/08/21 25/08/20 22/08/19 23/08/18 25/08/17 -
Price 0.815 0.59 0.595 0.535 0.53 0.905 1.04 -
P/RPS 0.53 0.48 0.55 0.51 0.54 0.90 0.58 -1.49%
P/EPS 7.01 10.23 11.74 10.17 13.08 15.24 15.09 -11.99%
EY 14.27 9.78 8.51 9.84 7.64 6.56 6.63 13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.11 1.24 1.19 1.29 2.21 1.37 -0.74%

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