[CCK] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 46.5%
YoY- 123.74%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 609,259 606,629 596,492 569,432 553,125 545,949 537,962 8.62%
PBT 38,070 35,066 26,516 32,488 25,846 24,894 20,414 51.33%
Tax -9,242 -8,562 -6,356 -5,664 -7,531 -7,130 -6,826 22.31%
NP 28,828 26,504 20,160 26,824 18,315 17,764 13,588 64.88%
-
NP to SH 28,798 26,466 20,136 26,804 18,296 17,734 13,564 64.96%
-
Tax Rate 24.28% 24.42% 23.97% 17.43% 29.14% 28.64% 33.44% -
Total Cost 580,431 580,125 576,332 542,608 534,810 528,185 524,374 6.98%
-
Net Worth 255,110 244,050 238,006 0 235,287 151,291 221,356 9.89%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 255,110 244,050 238,006 0 235,287 151,291 221,356 9.89%
NOSH 315,359 315,359 315,359 315,359 315,359 210,126 156,990 59.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.73% 4.37% 3.38% 4.71% 3.31% 3.25% 2.53% -
ROE 11.29% 10.84% 8.46% 0.00% 7.78% 11.72% 6.13% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 193.45 193.88 190.47 181.81 176.31 259.82 342.67 -31.62%
EPS 9.18 8.45 6.42 8.56 5.83 8.44 8.64 4.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.76 0.00 0.75 0.72 1.41 -30.82%
Adjusted Per Share Value based on latest NOSH - 315,359
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 96.60 96.18 94.57 90.28 87.70 86.56 85.29 8.63%
EPS 4.57 4.20 3.19 4.25 2.90 2.81 2.15 65.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4045 0.3869 0.3774 0.00 0.373 0.2399 0.351 9.89%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.10 0.95 0.87 0.64 0.67 0.585 0.535 -
P/RPS 0.57 0.49 0.46 0.35 0.38 0.23 0.16 132.71%
P/EPS 12.03 11.23 13.53 7.48 11.49 6.93 6.19 55.54%
EY 8.31 8.90 7.39 13.37 8.70 14.43 16.15 -35.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.22 1.14 0.00 0.89 0.81 0.38 133.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 25/08/17 26/05/17 23/02/17 25/11/16 25/08/16 -
Price 1.26 1.06 1.04 0.96 0.66 0.58 0.55 -
P/RPS 0.65 0.55 0.55 0.53 0.37 0.22 0.16 153.95%
P/EPS 13.78 12.53 16.17 11.22 11.32 6.87 6.37 67.03%
EY 7.26 7.98 6.18 8.91 8.84 14.55 15.71 -40.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.36 1.37 0.00 0.88 0.81 0.39 151.34%

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