[CCK] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -14.49%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 641,264 621,080 623,165 628,322 640,446 614,620 609,259 3.48%
PBT 41,690 38,404 35,969 40,413 47,404 63,816 38,070 6.26%
Tax -9,106 -8,768 -8,040 -8,537 -10,126 -14,132 -9,242 -0.98%
NP 32,584 29,636 27,929 31,876 37,278 49,684 28,828 8.53%
-
NP to SH 32,544 29,584 27,898 31,840 37,236 49,644 28,798 8.51%
-
Tax Rate 21.84% 22.83% 22.35% 21.12% 21.36% 22.14% 24.28% -
Total Cost 608,680 591,444 595,236 596,446 603,168 564,936 580,431 3.22%
-
Net Worth 258,584 258,584 264,254 258,248 257,892 264,011 255,110 0.90%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 258,584 258,584 264,254 258,248 257,892 264,011 255,110 0.90%
NOSH 630,718 630,718 630,718 630,718 630,718 315,359 315,359 58.94%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.08% 4.77% 4.48% 5.07% 5.82% 8.08% 4.73% -
ROE 12.59% 11.44% 10.56% 12.33% 14.44% 18.80% 11.29% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 101.68 98.48 99.04 99.75 101.82 195.55 193.45 -34.94%
EPS 5.16 4.68 4.43 5.05 5.92 15.80 9.18 -31.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.42 0.41 0.41 0.84 0.81 -36.56%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 103.29 100.04 100.38 101.21 103.16 99.00 98.14 3.47%
EPS 5.24 4.77 4.49 5.13 6.00 8.00 4.64 8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4165 0.4165 0.4257 0.416 0.4154 0.4253 0.4109 0.90%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.49 0.60 0.395 0.855 0.915 1.31 1.10 -
P/RPS 0.48 0.61 0.40 0.86 0.90 0.67 0.57 -10.85%
P/EPS 9.50 12.79 8.91 16.91 15.46 8.29 12.03 -14.60%
EY 10.53 7.82 11.23 5.91 6.47 12.06 8.31 17.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.46 0.94 2.09 2.23 1.56 1.36 -8.02%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 28/05/19 25/02/19 23/11/18 23/08/18 28/05/18 26/02/18 -
Price 0.53 0.575 0.645 0.62 0.905 1.71 1.26 -
P/RPS 0.52 0.58 0.65 0.62 0.89 0.87 0.65 -13.85%
P/EPS 10.27 12.26 14.55 12.27 15.29 10.83 13.78 -17.84%
EY 9.74 8.16 6.87 8.15 6.54 9.24 7.26 21.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.40 1.54 1.51 2.21 2.04 1.56 -11.93%

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