[CCK] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -3.84%
YoY- 9.29%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 657,421 640,021 629,654 643,852 659,740 648,544 641,264 1.66%
PBT 46,107 42,325 40,294 41,968 43,557 41,010 41,690 6.91%
Tax -10,143 -9,120 -8,982 -9,616 -9,896 -9,028 -9,106 7.41%
NP 35,964 33,205 31,312 32,352 33,661 31,982 32,584 6.76%
-
NP to SH 35,964 33,166 31,282 32,332 33,622 31,946 32,544 6.85%
-
Tax Rate 22.00% 21.55% 22.29% 22.91% 22.72% 22.01% 21.84% -
Total Cost 621,457 606,816 598,342 611,500 626,079 616,561 608,680 1.38%
-
Net Worth 300,822 288,325 282,094 282,130 276,004 264,896 258,584 10.56%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 300,822 288,325 282,094 282,130 276,004 264,896 258,584 10.56%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.47% 5.19% 4.97% 5.02% 5.10% 4.93% 5.08% -
ROE 11.96% 11.50% 11.09% 11.46% 12.18% 12.06% 12.59% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 104.90 102.11 100.44 102.69 105.17 102.83 101.68 2.09%
EPS 5.74 5.29 5.00 5.16 5.34 5.07 5.16 7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.45 0.45 0.44 0.42 0.41 11.02%
Adjusted Per Share Value based on latest NOSH - 630,718
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 105.89 103.09 101.42 103.71 106.27 104.46 103.29 1.66%
EPS 5.79 5.34 5.04 5.21 5.42 5.15 5.24 6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4846 0.4644 0.4544 0.4544 0.4446 0.4267 0.4165 10.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.625 0.505 0.505 0.465 0.525 0.485 0.49 -
P/RPS 0.60 0.49 0.50 0.45 0.50 0.47 0.48 15.96%
P/EPS 10.89 9.54 10.12 9.02 9.79 9.58 9.50 9.48%
EY 9.18 10.48 9.88 11.09 10.21 10.44 10.53 -8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.10 1.12 1.03 1.19 1.15 1.20 5.45%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 23/11/20 25/08/20 25/08/20 25/02/20 21/11/19 22/08/19 -
Price 0.59 0.525 0.535 0.535 0.505 0.565 0.53 -
P/RPS 0.56 0.51 0.53 0.52 0.48 0.55 0.52 5.04%
P/EPS 10.28 9.92 10.72 10.37 9.42 11.15 10.27 0.06%
EY 9.73 10.08 9.33 9.64 10.61 8.97 9.74 -0.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.14 1.19 1.19 1.15 1.35 1.29 -3.11%

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