[CCK] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 4.09%
YoY- 45.19%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 994,934 985,824 975,436 962,448 878,000 857,404 814,872 14.19%
PBT 110,800 91,180 85,372 83,764 80,938 84,242 58,850 52.29%
Tax -26,102 -20,645 -19,536 -19,108 -18,825 -18,726 -13,358 56.10%
NP 84,698 70,534 65,836 64,656 62,113 65,516 45,492 51.17%
-
NP to SH 84,585 70,534 65,836 64,656 62,113 65,516 45,492 51.03%
-
Tax Rate 23.56% 22.64% 22.88% 22.81% 23.26% 22.23% 22.70% -
Total Cost 910,236 915,289 909,600 897,792 815,887 791,888 769,380 11.82%
-
Net Worth 428,730 403,876 385,236 380,343 361,696 356,168 331,697 18.60%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 428,730 403,876 385,236 380,343 361,696 356,168 331,697 18.60%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.51% 7.15% 6.75% 6.72% 7.07% 7.64% 5.58% -
ROE 19.73% 17.46% 17.09% 17.00% 17.17% 18.39% 13.71% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 160.12 158.66 156.99 154.36 140.79 137.22 130.20 14.74%
EPS 13.61 11.35 10.60 10.40 9.96 10.48 7.26 51.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.62 0.61 0.58 0.57 0.53 19.17%
Adjusted Per Share Value based on latest NOSH - 630,718
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 157.75 156.30 154.65 152.60 139.21 135.94 129.20 14.19%
EPS 13.41 11.18 10.44 10.25 9.85 10.39 7.21 51.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6797 0.6403 0.6108 0.603 0.5735 0.5647 0.5259 18.59%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.83 0.805 0.695 0.70 0.72 0.66 0.58 -
P/RPS 0.52 0.51 0.44 0.45 0.51 0.48 0.45 10.08%
P/EPS 6.10 7.09 6.56 6.75 7.23 6.29 7.98 -16.35%
EY 16.40 14.10 15.25 14.81 13.83 15.89 12.53 19.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 1.12 1.15 1.24 1.16 1.09 6.60%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 22/08/23 29/05/23 22/02/23 24/11/22 23/08/22 -
Price 0.94 0.80 0.815 0.735 0.755 0.625 0.59 -
P/RPS 0.59 0.50 0.52 0.48 0.54 0.46 0.45 19.73%
P/EPS 6.91 7.05 7.69 7.09 7.58 5.96 8.12 -10.17%
EY 14.48 14.19 13.00 14.11 13.19 16.78 12.32 11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.23 1.31 1.20 1.30 1.10 1.11 14.45%

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