[CCK] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 5.07%
YoY- -31.4%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 553,125 509,051 468,347 435,722 410,898 391,979 351,211 7.22%
PBT 25,846 18,861 13,421 17,603 29,196 25,539 24,358 0.91%
Tax -7,532 -4,976 -3,744 -5,177 -8,384 -6,994 -8,913 -2.55%
NP 18,314 13,885 9,677 12,426 20,812 18,545 15,445 2.65%
-
NP to SH 18,295 13,869 9,656 11,752 20,544 18,396 15,357 2.72%
-
Tax Rate 29.14% 26.38% 27.90% 29.41% 28.72% 27.39% 36.59% -
Total Cost 534,811 495,166 458,670 423,296 390,086 373,434 335,766 7.41%
-
Net Worth 235,287 217,881 208,465 146,985 145,074 132,720 124,548 10.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 235,287 217,881 208,465 146,985 145,074 132,720 124,548 10.26%
NOSH 313,717 155,629 210,571 154,721 157,689 158,000 157,656 11.14%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.31% 2.73% 2.07% 2.85% 5.07% 4.73% 4.40% -
ROE 7.78% 6.37% 4.63% 8.00% 14.16% 13.86% 12.33% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 176.31 327.09 222.42 281.62 260.57 248.09 222.77 -3.52%
EPS 5.83 8.91 4.59 7.60 13.03 11.64 9.74 -7.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 1.40 0.99 0.95 0.92 0.84 0.79 -0.79%
Adjusted Per Share Value based on latest NOSH - 154,721
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 87.70 80.71 74.26 69.08 65.15 62.15 55.68 7.22%
EPS 2.90 2.20 1.53 1.86 3.26 2.92 2.43 2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.373 0.3454 0.3305 0.233 0.23 0.2104 0.1975 10.26%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 -
Price 0.67 1.02 0.84 0.855 0.89 0.75 0.64 -
P/RPS 0.38 0.31 0.38 0.30 0.34 0.30 0.29 4.23%
P/EPS 11.49 11.45 18.32 11.26 6.83 6.44 6.57 8.96%
EY 8.70 8.74 5.46 8.88 14.64 15.52 15.22 -8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.73 0.85 0.90 0.97 0.89 0.81 1.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/02/17 29/02/16 27/02/15 27/02/14 22/08/12 23/08/11 24/08/10 -
Price 0.66 1.15 0.90 0.83 0.89 0.73 0.69 -
P/RPS 0.37 0.35 0.40 0.29 0.34 0.29 0.31 2.75%
P/EPS 11.32 12.90 19.63 10.93 6.83 6.27 7.08 7.47%
EY 8.84 7.75 5.10 9.15 14.64 15.95 14.12 -6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.91 0.87 0.97 0.87 0.87 0.17%

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