[CCK] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 227.46%
YoY- -61.31%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 464,394 469,340 435,722 411,396 188,775 378,332 527,988 -8.22%
PBT 14,358 16,648 15,521 15,389 5,132 9,608 26,344 -33.35%
Tax -4,052 -4,204 -5,177 -5,121 -1,995 -3,684 -7,152 -31.60%
NP 10,306 12,444 10,344 10,268 3,137 5,924 19,192 -34.00%
-
NP to SH 10,288 12,428 7,429 10,262 3,134 5,900 19,005 -33.65%
-
Tax Rate 28.22% 25.25% 33.35% 33.28% 38.87% 38.34% 27.15% -
Total Cost 454,088 456,896 425,378 401,128 185,638 372,408 508,795 -7.32%
-
Net Worth 148,742 149,939 142,408 145,572 143,626 142,238 142,416 2.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 148,742 149,939 142,408 145,572 143,626 142,238 142,416 2.94%
NOSH 154,939 154,577 154,791 154,863 156,115 156,306 156,501 -0.66%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.22% 2.65% 2.37% 2.50% 1.66% 1.57% 3.64% -
ROE 6.92% 8.29% 5.22% 7.05% 2.18% 4.15% 13.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 299.73 303.63 281.49 265.65 120.92 242.05 337.37 -7.60%
EPS 6.64 8.04 6.67 6.63 2.02 3.80 12.14 -33.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.97 0.92 0.94 0.92 0.91 0.91 3.64%
Adjusted Per Share Value based on latest NOSH - 154,863
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 74.80 75.60 70.18 66.27 30.41 60.94 85.05 -8.22%
EPS 1.66 2.00 1.20 1.65 0.50 0.95 3.06 -33.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2415 0.2294 0.2345 0.2313 0.2291 0.2294 2.95%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.86 0.845 0.855 0.84 0.83 0.90 0.95 -
P/RPS 0.29 0.28 0.30 0.32 0.69 0.37 0.28 2.37%
P/EPS 12.95 10.51 17.81 12.68 41.35 23.84 7.82 40.10%
EY 7.72 9.51 5.61 7.89 2.42 4.19 12.78 -28.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.93 0.89 0.90 0.99 1.04 -9.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 27/11/13 30/08/13 28/05/13 27/02/13 -
Price 1.02 0.86 0.83 0.815 0.80 0.90 0.91 -
P/RPS 0.34 0.28 0.29 0.31 0.66 0.37 0.27 16.66%
P/EPS 15.36 10.70 17.29 12.30 39.85 23.84 7.49 61.62%
EY 6.51 9.35 5.78 8.13 2.51 4.19 13.35 -38.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 0.90 0.87 0.87 0.99 1.00 3.97%

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