[CCK] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -17.22%
YoY- 228.27%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 496,684 451,282 473,336 464,394 469,340 435,722 411,396 13.39%
PBT 14,076 12,947 13,741 14,358 16,648 15,521 15,389 -5.77%
Tax -3,404 -4,650 -3,741 -4,052 -4,204 -5,177 -5,121 -23.85%
NP 10,672 8,297 10,000 10,306 12,444 10,344 10,268 2.60%
-
NP to SH 10,652 8,280 9,985 10,288 12,428 7,429 10,262 2.52%
-
Tax Rate 24.18% 35.92% 27.23% 28.22% 25.25% 33.35% 33.28% -
Total Cost 486,012 442,985 463,336 454,088 456,896 425,378 401,128 13.66%
-
Net Worth 155,730 162,635 151,636 148,742 149,939 142,408 145,572 4.60%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 155,730 162,635 151,636 148,742 149,939 142,408 145,572 4.60%
NOSH 155,730 167,664 154,731 154,939 154,577 154,791 154,863 0.37%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.15% 1.84% 2.11% 2.22% 2.65% 2.37% 2.50% -
ROE 6.84% 5.09% 6.59% 6.92% 8.29% 5.22% 7.05% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 318.94 269.16 305.91 299.73 303.63 281.49 265.65 12.97%
EPS 6.84 5.33 6.45 6.64 8.04 6.67 6.63 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.98 0.96 0.97 0.92 0.94 4.21%
Adjusted Per Share Value based on latest NOSH - 154,318
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 80.00 72.69 76.24 74.80 75.60 70.18 66.27 13.38%
EPS 1.72 1.33 1.61 1.66 2.00 1.20 1.65 2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.262 0.2443 0.2396 0.2415 0.2294 0.2345 4.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.81 0.84 0.955 0.86 0.845 0.855 0.84 -
P/RPS 0.25 0.31 0.31 0.29 0.28 0.30 0.32 -15.18%
P/EPS 11.84 17.01 14.80 12.95 10.51 17.81 12.68 -4.47%
EY 8.44 5.88 6.76 7.72 9.51 5.61 7.89 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.97 0.90 0.87 0.93 0.89 -6.09%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 24/11/14 27/08/14 27/05/14 27/02/14 27/11/13 -
Price 0.80 0.90 0.885 1.02 0.86 0.83 0.815 -
P/RPS 0.25 0.33 0.29 0.34 0.28 0.29 0.31 -13.37%
P/EPS 11.70 18.22 13.71 15.36 10.70 17.29 12.30 -3.28%
EY 8.55 5.49 7.29 6.51 9.35 5.78 8.13 3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.90 1.06 0.89 0.90 0.87 -5.44%

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