[CCK] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -24.88%
YoY- 48.45%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 614,620 609,259 606,629 596,492 569,432 553,125 545,949 8.22%
PBT 63,816 38,070 35,066 26,516 32,488 25,846 24,894 87.41%
Tax -14,132 -9,242 -8,562 -6,356 -5,664 -7,531 -7,130 57.85%
NP 49,684 28,828 26,504 20,160 26,824 18,315 17,764 98.63%
-
NP to SH 49,644 28,798 26,466 20,136 26,804 18,296 17,734 98.75%
-
Tax Rate 22.14% 24.28% 24.42% 23.97% 17.43% 29.14% 28.64% -
Total Cost 564,936 580,431 580,125 576,332 542,608 534,810 528,185 4.59%
-
Net Worth 264,011 255,110 244,050 238,006 0 235,287 151,291 44.99%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 264,011 255,110 244,050 238,006 0 235,287 151,291 44.99%
NOSH 315,359 315,359 315,359 315,359 315,359 315,359 210,126 31.11%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.08% 4.73% 4.37% 3.38% 4.71% 3.31% 3.25% -
ROE 18.80% 11.29% 10.84% 8.46% 0.00% 7.78% 11.72% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 195.55 193.45 193.88 190.47 181.81 176.31 259.82 -17.27%
EPS 15.80 9.18 8.45 6.42 8.56 5.83 8.44 51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.78 0.76 0.00 0.75 0.72 10.83%
Adjusted Per Share Value based on latest NOSH - 315,359
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 97.45 96.60 96.18 94.57 90.28 87.70 86.56 8.22%
EPS 7.87 4.57 4.20 3.19 4.25 2.90 2.81 98.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4186 0.4045 0.3869 0.3774 0.00 0.373 0.2399 44.98%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.31 1.10 0.95 0.87 0.64 0.67 0.585 -
P/RPS 0.67 0.57 0.49 0.46 0.35 0.38 0.23 104.10%
P/EPS 8.29 12.03 11.23 13.53 7.48 11.49 6.93 12.70%
EY 12.06 8.31 8.90 7.39 13.37 8.70 14.43 -11.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.36 1.22 1.14 0.00 0.89 0.81 54.85%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 24/11/17 25/08/17 26/05/17 23/02/17 25/11/16 -
Price 1.71 1.26 1.06 1.04 0.96 0.66 0.58 -
P/RPS 0.87 0.65 0.55 0.55 0.53 0.37 0.22 150.28%
P/EPS 10.83 13.78 12.53 16.17 11.22 11.32 6.87 35.48%
EY 9.24 7.26 7.98 6.18 8.91 8.84 14.55 -26.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.56 1.36 1.37 0.00 0.88 0.81 85.21%

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