[CCK] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 5.24%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 640,021 629,654 643,852 659,740 648,544 641,264 621,080 2.01%
PBT 42,325 40,294 41,968 43,557 41,010 41,690 38,404 6.67%
Tax -9,120 -8,982 -9,616 -9,896 -9,028 -9,106 -8,768 2.65%
NP 33,205 31,312 32,352 33,661 31,982 32,584 29,636 7.85%
-
NP to SH 33,166 31,282 32,332 33,622 31,946 32,544 29,584 7.89%
-
Tax Rate 21.55% 22.29% 22.91% 22.72% 22.01% 21.84% 22.83% -
Total Cost 606,816 598,342 611,500 626,079 616,561 608,680 591,444 1.72%
-
Net Worth 288,325 282,094 282,130 276,004 264,896 258,584 258,584 7.50%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 288,325 282,094 282,130 276,004 264,896 258,584 258,584 7.50%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.19% 4.97% 5.02% 5.10% 4.93% 5.08% 4.77% -
ROE 11.50% 11.09% 11.46% 12.18% 12.06% 12.59% 11.44% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 102.11 100.44 102.69 105.17 102.83 101.68 98.48 2.43%
EPS 5.29 5.00 5.16 5.34 5.07 5.16 4.68 8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.45 0.44 0.42 0.41 0.41 7.95%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 103.09 101.42 103.71 106.27 104.46 103.29 100.04 2.01%
EPS 5.34 5.04 5.21 5.42 5.15 5.24 4.77 7.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4644 0.4544 0.4544 0.4446 0.4267 0.4165 0.4165 7.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.505 0.505 0.465 0.525 0.485 0.49 0.60 -
P/RPS 0.49 0.50 0.45 0.50 0.47 0.48 0.61 -13.55%
P/EPS 9.54 10.12 9.02 9.79 9.58 9.50 12.79 -17.70%
EY 10.48 9.88 11.09 10.21 10.44 10.53 7.82 21.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.12 1.03 1.19 1.15 1.20 1.46 -17.15%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 25/08/20 25/08/20 25/02/20 21/11/19 22/08/19 28/05/19 -
Price 0.525 0.535 0.535 0.505 0.565 0.53 0.575 -
P/RPS 0.51 0.53 0.52 0.48 0.55 0.52 0.58 -8.19%
P/EPS 9.92 10.72 10.37 9.42 11.15 10.27 12.26 -13.13%
EY 10.08 9.33 9.64 10.61 8.97 9.74 8.16 15.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.19 1.19 1.15 1.35 1.29 1.40 -12.76%

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