[CCK] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 8.0%
YoY- 11.82%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 497,832 509,051 508,286 491,068 496,684 451,282 473,336 3.41%
PBT 16,672 18,861 17,574 15,554 14,076 12,947 13,741 13.74%
Tax -4,664 -4,976 -4,669 -4,036 -3,404 -4,650 -3,741 15.82%
NP 12,008 13,885 12,905 11,518 10,672 8,297 10,000 12.96%
-
NP to SH 11,980 13,869 12,889 11,504 10,652 8,280 9,985 12.89%
-
Tax Rate 27.98% 26.38% 26.57% 25.95% 24.18% 35.92% 27.23% -
Total Cost 485,824 495,166 495,381 479,550 486,012 442,985 463,336 3.20%
-
Net Worth 217,253 217,431 159,823 155,459 155,730 162,635 151,636 27.06%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 217,253 217,431 159,823 155,459 155,730 162,635 151,636 27.06%
NOSH 155,181 155,307 155,168 155,459 155,730 167,664 154,731 0.19%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.41% 2.73% 2.54% 2.35% 2.15% 1.84% 2.11% -
ROE 5.51% 6.38% 8.06% 7.40% 6.84% 5.09% 6.59% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 320.81 327.77 327.57 315.88 318.94 269.16 305.91 3.21%
EPS 7.72 8.93 8.31 7.40 6.84 5.33 6.45 12.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.40 1.03 1.00 1.00 0.97 0.98 26.81%
Adjusted Per Share Value based on latest NOSH - 155,226
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 80.19 82.00 81.87 79.10 80.00 72.69 76.24 3.42%
EPS 1.93 2.23 2.08 1.85 1.72 1.33 1.61 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3499 0.3502 0.2574 0.2504 0.2508 0.262 0.2443 27.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.14 1.02 0.77 0.78 0.81 0.84 0.955 -
P/RPS 0.36 0.31 0.24 0.25 0.25 0.31 0.31 10.47%
P/EPS 14.77 11.42 9.27 10.54 11.84 17.01 14.80 -0.13%
EY 6.77 8.75 10.79 9.49 8.44 5.88 6.76 0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.73 0.75 0.78 0.81 0.87 0.97 -11.31%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 27/11/15 24/08/15 27/05/15 27/02/15 24/11/14 -
Price 1.20 1.15 0.755 0.76 0.80 0.90 0.885 -
P/RPS 0.37 0.35 0.23 0.24 0.25 0.33 0.29 17.61%
P/EPS 15.54 12.88 9.09 10.27 11.70 18.22 13.71 8.70%
EY 6.43 7.77 11.00 9.74 8.55 5.49 7.29 -8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.73 0.76 0.80 0.93 0.90 -2.98%

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