[CCK] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -13.62%
YoY- 12.47%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 553,125 545,949 537,962 497,832 509,051 508,286 491,068 8.21%
PBT 25,846 24,894 20,414 16,672 18,861 17,574 15,554 40.07%
Tax -7,531 -7,130 -6,826 -4,664 -4,976 -4,669 -4,036 51.27%
NP 18,315 17,764 13,588 12,008 13,885 12,905 11,518 36.04%
-
NP to SH 18,296 17,734 13,564 11,980 13,869 12,889 11,504 36.05%
-
Tax Rate 29.14% 28.64% 33.44% 27.98% 26.38% 26.57% 25.95% -
Total Cost 534,810 528,185 524,374 485,824 495,166 495,381 479,550 7.50%
-
Net Worth 235,287 151,291 221,356 217,253 217,431 159,823 155,459 31.65%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 235,287 151,291 221,356 217,253 217,431 159,823 155,459 31.65%
NOSH 315,359 210,126 156,990 155,181 155,307 155,168 155,459 59.90%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.31% 3.25% 2.53% 2.41% 2.73% 2.54% 2.35% -
ROE 7.78% 11.72% 6.13% 5.51% 6.38% 8.06% 7.40% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 176.31 259.82 342.67 320.81 327.77 327.57 315.88 -32.08%
EPS 5.83 8.44 8.64 7.72 8.93 8.31 7.40 -14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 1.41 1.40 1.40 1.03 1.00 -17.37%
Adjusted Per Share Value based on latest NOSH - 155,181
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 89.10 87.94 86.65 80.19 82.00 81.87 79.10 8.22%
EPS 2.95 2.86 2.18 1.93 2.23 2.08 1.85 36.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.379 0.2437 0.3566 0.3499 0.3502 0.2574 0.2504 31.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.67 0.585 0.535 1.14 1.02 0.77 0.78 -
P/RPS 0.38 0.23 0.16 0.36 0.31 0.24 0.25 32.03%
P/EPS 11.49 6.93 6.19 14.77 11.42 9.27 10.54 5.89%
EY 8.70 14.43 16.15 6.77 8.75 10.79 9.49 -5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.38 0.81 0.73 0.75 0.78 9.14%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 25/08/16 30/05/16 29/02/16 27/11/15 24/08/15 -
Price 0.66 0.58 0.55 1.20 1.15 0.755 0.76 -
P/RPS 0.37 0.22 0.16 0.37 0.35 0.23 0.24 33.27%
P/EPS 11.32 6.87 6.37 15.54 12.88 9.09 10.27 6.67%
EY 8.84 14.55 15.71 6.43 7.77 11.00 9.74 -6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.39 0.86 0.82 0.73 0.76 10.21%

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