[CCK] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 27.24%
YoY- 66.56%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 660,128 665,432 624,780 620,556 571,025 509,338 475,183 5.62%
PBT 43,509 44,448 29,616 48,170 29,800 19,510 12,778 22.63%
Tax -9,572 -10,108 -6,699 -11,492 -7,782 -5,291 -3,544 17.99%
NP 33,937 34,340 22,917 36,678 22,018 14,219 9,234 24.20%
-
NP to SH 33,942 34,308 22,882 36,644 22,001 14,201 9,212 24.25%
-
Tax Rate 22.00% 22.74% 22.62% 23.86% 26.11% 27.12% 27.74% -
Total Cost 626,191 631,092 601,863 583,878 549,007 495,119 465,949 5.04%
-
Net Worth 307,056 282,130 258,584 264,011 0 217,253 155,730 11.96%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 307,056 282,130 258,584 264,011 0 217,253 155,730 11.96%
NOSH 630,718 630,718 630,718 315,359 313,208 155,181 155,730 26.22%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.14% 5.16% 3.67% 5.91% 3.86% 2.79% 1.94% -
ROE 11.05% 12.16% 8.85% 13.88% 0.00% 6.54% 5.92% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 105.34 106.14 99.06 197.44 182.31 328.22 305.13 -16.23%
EPS 5.42 5.47 3.63 11.66 7.02 9.15 5.92 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.45 0.41 0.84 0.00 1.40 1.00 -11.19%
Adjusted Per Share Value based on latest NOSH - 315,359
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 104.66 105.50 99.06 98.39 90.54 80.76 75.34 5.62%
EPS 5.38 5.44 3.63 5.81 3.49 2.25 1.46 24.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4868 0.4473 0.41 0.4186 0.00 0.3445 0.2469 11.96%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.68 0.465 0.60 1.31 0.64 1.14 0.81 -
P/RPS 0.65 0.44 0.61 0.66 0.35 0.35 0.27 15.75%
P/EPS 12.55 8.50 16.54 11.24 9.11 12.46 13.69 -1.43%
EY 7.97 11.77 6.05 8.90 10.98 8.03 7.30 1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.03 1.46 1.56 0.00 0.81 0.81 9.40%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 25/08/20 28/05/19 28/05/18 26/05/17 30/05/16 27/05/15 -
Price 0.675 0.535 0.575 1.71 0.96 1.20 0.80 -
P/RPS 0.64 0.50 0.58 0.87 0.53 0.37 0.26 16.18%
P/EPS 12.46 9.78 15.85 14.67 13.67 13.11 13.52 -1.35%
EY 8.02 10.23 6.31 6.82 7.32 7.63 7.39 1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.19 1.40 2.04 0.00 0.86 0.80 9.50%

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