[CCK] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.19%
YoY- -42.41%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 537,298 494,560 482,177 417,873 408,367 376,160 351,443 6.74%
PBT 24,351 16,296 16,367 16,398 27,551 26,561 22,836 0.99%
Tax -6,823 -4,440 -4,142 -5,184 -7,613 -7,662 -8,319 -3.00%
NP 17,528 11,856 12,225 11,214 19,938 18,899 14,517 2.93%
-
NP to SH 17,502 11,836 11,552 11,185 19,684 18,719 14,448 2.99%
-
Tax Rate 28.02% 27.25% 25.31% 31.61% 27.63% 28.85% 36.43% -
Total Cost 519,770 482,704 469,952 406,659 388,429 357,261 336,926 6.88%
-
Net Worth 117,049 160,017 152,062 145,572 140,402 133,865 119,885 -0.36%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 117,049 160,017 152,062 145,572 140,402 133,865 119,885 -0.36%
NOSH 162,568 155,357 155,165 154,863 157,755 157,489 157,744 0.46%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.26% 2.40% 2.54% 2.68% 4.88% 5.02% 4.13% -
ROE 14.95% 7.40% 7.60% 7.68% 14.02% 13.98% 12.05% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 330.51 318.34 310.75 269.83 258.86 238.85 222.79 6.24%
EPS 10.77 7.62 7.44 7.22 12.48 11.89 9.16 2.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.03 0.98 0.94 0.89 0.85 0.76 -0.82%
Adjusted Per Share Value based on latest NOSH - 154,863
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 85.19 78.41 76.45 66.25 64.75 59.64 55.72 6.74%
EPS 2.77 1.88 1.83 1.77 3.12 2.97 2.29 2.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1856 0.2537 0.2411 0.2308 0.2226 0.2122 0.1901 -0.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 -
Price 0.585 0.77 0.955 0.84 0.90 0.75 0.65 -
P/RPS 0.18 0.24 0.31 0.31 0.35 0.31 0.29 -7.06%
P/EPS 5.43 10.11 12.83 11.63 7.21 6.31 7.10 -4.03%
EY 18.40 9.89 7.80 8.60 13.86 15.85 14.09 4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.97 0.89 1.01 0.88 0.86 -0.91%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/11/16 27/11/15 24/11/14 27/11/13 17/05/12 23/05/11 24/05/10 -
Price 0.58 0.755 0.885 0.815 0.89 0.86 0.62 -
P/RPS 0.18 0.24 0.28 0.30 0.34 0.36 0.28 -6.56%
P/EPS 5.39 9.91 11.89 11.28 7.13 7.24 6.77 -3.44%
EY 18.56 10.09 8.41 8.86 14.02 13.82 14.77 3.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.73 0.90 0.87 1.00 1.01 0.82 -0.18%

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