[CCK] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 65.56%
YoY- 64.14%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 124,171 451,282 355,002 232,197 117,335 435,722 308,547 -45.52%
PBT 3,519 12,947 10,306 7,179 4,162 15,521 11,542 -54.73%
Tax -851 -4,650 -2,806 -2,026 -1,051 -5,177 -3,841 -63.41%
NP 2,668 8,297 7,500 5,153 3,111 10,344 7,701 -50.70%
-
NP to SH 2,663 8,280 7,489 5,144 3,107 7,429 7,697 -50.74%
-
Tax Rate 24.18% 35.92% 27.23% 28.22% 25.25% 33.35% 33.28% -
Total Cost 121,503 442,985 347,502 227,044 114,224 425,378 300,846 -45.39%
-
Net Worth 155,730 162,635 151,636 148,742 149,939 142,408 145,572 4.60%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 155,730 162,635 151,636 148,742 149,939 142,408 145,572 4.60%
NOSH 155,730 167,664 154,731 154,939 154,577 154,791 154,863 0.37%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.15% 1.84% 2.11% 2.22% 2.65% 2.37% 2.50% -
ROE 1.71% 5.09% 4.94% 3.46% 2.07% 5.22% 5.29% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 79.73 269.16 229.43 149.86 75.91 281.49 199.24 -45.72%
EPS 1.71 5.33 4.84 3.32 2.01 6.67 4.97 -50.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.98 0.96 0.97 0.92 0.94 4.21%
Adjusted Per Share Value based on latest NOSH - 154,318
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.00 72.69 57.18 37.40 18.90 70.18 49.70 -45.52%
EPS 0.43 1.33 1.21 0.83 0.50 1.20 1.24 -50.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.262 0.2443 0.2396 0.2415 0.2294 0.2345 4.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.81 0.84 0.955 0.86 0.845 0.855 0.84 -
P/RPS 1.02 0.31 0.42 0.57 1.11 0.30 0.42 80.77%
P/EPS 47.37 17.01 19.73 25.90 42.04 17.81 16.90 98.92%
EY 2.11 5.88 5.07 3.86 2.38 5.61 5.92 -49.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.97 0.90 0.87 0.93 0.89 -6.09%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 24/11/14 27/08/14 27/05/14 27/02/14 27/11/13 -
Price 0.80 0.90 0.885 1.02 0.86 0.83 0.815 -
P/RPS 1.00 0.33 0.39 0.68 1.13 0.29 0.41 81.29%
P/EPS 46.78 18.22 18.29 30.72 42.79 17.29 16.40 101.25%
EY 2.14 5.49 5.47 3.25 2.34 5.78 6.10 -50.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.90 1.06 0.89 0.90 0.87 -5.44%

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