[CCK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 145.6%
YoY- 74.1%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 232,197 117,335 435,722 308,547 188,775 94,583 219,995 3.67%
PBT 7,179 4,162 15,521 11,542 5,132 2,402 10,977 -24.71%
Tax -2,026 -1,051 -5,177 -3,841 -1,995 -921 -2,980 -22.73%
NP 5,153 3,111 10,344 7,701 3,137 1,481 7,997 -25.45%
-
NP to SH 5,144 3,107 7,429 7,697 3,134 1,475 7,919 -25.05%
-
Tax Rate 28.22% 25.25% 33.35% 33.28% 38.87% 38.34% 27.15% -
Total Cost 227,044 114,224 425,378 300,846 185,638 93,102 211,998 4.69%
-
Net Worth 148,742 149,939 142,408 145,572 143,626 142,238 142,416 2.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 148,742 149,939 142,408 145,572 143,626 142,238 142,416 2.94%
NOSH 154,939 154,577 154,791 154,863 156,115 156,306 156,501 -0.66%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.22% 2.65% 2.37% 2.50% 1.66% 1.57% 3.64% -
ROE 3.46% 2.07% 5.22% 5.29% 2.18% 1.04% 5.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 149.86 75.91 281.49 199.24 120.92 60.51 140.57 4.37%
EPS 3.32 2.01 6.67 4.97 2.02 0.95 5.06 -24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.97 0.92 0.94 0.92 0.91 0.91 3.64%
Adjusted Per Share Value based on latest NOSH - 154,863
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.40 18.90 70.18 49.70 30.41 15.24 35.44 3.66%
EPS 0.83 0.50 1.20 1.24 0.50 0.24 1.28 -25.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2415 0.2294 0.2345 0.2313 0.2291 0.2294 2.95%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.86 0.845 0.855 0.84 0.83 0.90 0.95 -
P/RPS 0.57 1.11 0.30 0.42 0.69 1.49 0.68 -11.12%
P/EPS 25.90 42.04 17.81 16.90 41.35 95.37 18.77 24.01%
EY 3.86 2.38 5.61 5.92 2.42 1.05 5.33 -19.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.93 0.89 0.90 0.99 1.04 -9.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 27/11/13 30/08/13 28/05/13 27/02/13 -
Price 1.02 0.86 0.83 0.815 0.80 0.90 0.91 -
P/RPS 0.68 1.13 0.29 0.41 0.66 1.49 0.65 3.06%
P/EPS 30.72 42.79 17.29 16.40 39.85 95.37 17.98 43.05%
EY 3.25 2.34 5.78 6.10 2.51 1.05 5.56 -30.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 0.90 0.87 0.87 0.99 1.00 3.97%

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