[CCK] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 15.91%
YoY- 57.41%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 657,422 659,739 623,165 609,259 553,125 509,051 468,347 5.80%
PBT 46,105 43,557 35,969 38,069 25,846 18,861 13,421 22.81%
Tax -10,141 -9,896 -8,040 -9,242 -7,532 -4,976 -3,744 18.04%
NP 35,964 33,661 27,929 28,827 18,314 13,885 9,677 24.43%
-
NP to SH 35,964 33,621 27,897 28,798 18,295 13,869 9,656 24.47%
-
Tax Rate 22.00% 22.72% 22.35% 24.28% 29.14% 26.38% 27.90% -
Total Cost 621,458 626,078 595,236 580,432 534,811 495,166 458,670 5.18%
-
Net Worth 300,822 276,004 264,254 255,110 235,287 217,881 208,465 6.29%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 300,822 276,004 264,254 255,110 235,287 217,881 208,465 6.29%
NOSH 630,718 630,718 630,718 315,359 313,717 155,629 210,571 20.04%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.47% 5.10% 4.48% 4.73% 3.31% 2.73% 2.07% -
ROE 11.96% 12.18% 10.56% 11.29% 7.78% 6.37% 4.63% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 104.90 105.17 99.04 193.45 176.31 327.09 222.42 -11.76%
EPS 5.74 5.36 4.43 9.14 5.83 8.91 4.59 3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.44 0.42 0.81 0.75 1.40 0.99 -11.35%
Adjusted Per Share Value based on latest NOSH - 315,359
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 104.23 104.60 98.80 96.60 87.70 80.71 74.26 5.80%
EPS 5.70 5.33 4.42 4.57 2.90 2.20 1.53 24.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.477 0.4376 0.419 0.4045 0.373 0.3454 0.3305 6.30%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.625 0.525 0.395 1.10 0.67 1.02 0.84 -
P/RPS 0.60 0.50 0.40 0.57 0.38 0.31 0.38 7.90%
P/EPS 10.89 9.80 8.91 12.03 11.49 11.45 18.32 -8.29%
EY 9.18 10.21 11.23 8.31 8.70 8.74 5.46 9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.19 0.94 1.36 0.89 0.73 0.85 7.33%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 25/02/19 26/02/18 23/02/17 29/02/16 27/02/15 -
Price 0.59 0.505 0.645 1.26 0.66 1.15 0.90 -
P/RPS 0.56 0.48 0.65 0.65 0.37 0.35 0.40 5.76%
P/EPS 10.28 9.42 14.55 13.78 11.32 12.90 19.63 -10.21%
EY 9.73 10.61 6.87 7.26 8.84 7.75 5.10 11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.15 1.54 1.56 0.88 0.82 0.91 5.14%

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