[CCK] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -2.94%
YoY- -2.7%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 491,068 496,684 451,282 473,336 464,394 469,340 435,722 8.32%
PBT 15,554 14,076 12,947 13,741 14,358 16,648 15,521 0.14%
Tax -4,036 -3,404 -4,650 -3,741 -4,052 -4,204 -5,177 -15.33%
NP 11,518 10,672 8,297 10,000 10,306 12,444 10,344 7.45%
-
NP to SH 11,504 10,652 8,280 9,985 10,288 12,428 7,429 33.95%
-
Tax Rate 25.95% 24.18% 35.92% 27.23% 28.22% 25.25% 33.35% -
Total Cost 479,550 486,012 442,985 463,336 454,088 456,896 425,378 8.34%
-
Net Worth 155,459 155,730 162,635 151,636 148,742 149,939 142,408 6.03%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 155,459 155,730 162,635 151,636 148,742 149,939 142,408 6.03%
NOSH 155,459 155,730 167,664 154,731 154,939 154,577 154,791 0.28%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.35% 2.15% 1.84% 2.11% 2.22% 2.65% 2.37% -
ROE 7.40% 6.84% 5.09% 6.59% 6.92% 8.29% 5.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 315.88 318.94 269.16 305.91 299.73 303.63 281.49 8.01%
EPS 7.40 6.84 5.33 6.45 6.64 8.04 6.67 7.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.97 0.98 0.96 0.97 0.92 5.73%
Adjusted Per Share Value based on latest NOSH - 155,165
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 79.10 80.00 72.69 76.24 74.80 75.60 70.18 8.32%
EPS 1.85 1.72 1.33 1.61 1.66 2.00 1.20 33.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2504 0.2508 0.262 0.2443 0.2396 0.2415 0.2294 6.03%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.78 0.81 0.84 0.955 0.86 0.845 0.855 -
P/RPS 0.25 0.25 0.31 0.31 0.29 0.28 0.30 -11.47%
P/EPS 10.54 11.84 17.01 14.80 12.95 10.51 17.81 -29.57%
EY 9.49 8.44 5.88 6.76 7.72 9.51 5.61 42.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.87 0.97 0.90 0.87 0.93 -11.09%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 27/02/15 24/11/14 27/08/14 27/05/14 27/02/14 -
Price 0.76 0.80 0.90 0.885 1.02 0.86 0.83 -
P/RPS 0.24 0.25 0.33 0.29 0.34 0.28 0.29 -11.88%
P/EPS 10.27 11.70 18.22 13.71 15.36 10.70 17.29 -29.40%
EY 9.74 8.55 5.49 7.29 6.51 9.35 5.78 41.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.93 0.90 1.06 0.89 0.90 -10.68%

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