[CCK] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 45.59%
YoY- -2.7%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 245,534 124,171 451,282 355,002 232,197 117,335 435,722 -31.84%
PBT 7,777 3,519 12,947 10,306 7,179 4,162 15,521 -36.99%
Tax -2,018 -851 -4,650 -2,806 -2,026 -1,051 -5,177 -46.73%
NP 5,759 2,668 8,297 7,500 5,153 3,111 10,344 -32.39%
-
NP to SH 5,752 2,663 8,280 7,489 5,144 3,107 7,429 -15.72%
-
Tax Rate 25.95% 24.18% 35.92% 27.23% 28.22% 25.25% 33.35% -
Total Cost 239,775 121,503 442,985 347,502 227,044 114,224 425,378 -31.83%
-
Net Worth 155,459 155,730 162,635 151,636 148,742 149,939 142,408 6.03%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 155,459 155,730 162,635 151,636 148,742 149,939 142,408 6.03%
NOSH 155,459 155,730 167,664 154,731 154,939 154,577 154,791 0.28%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.35% 2.15% 1.84% 2.11% 2.22% 2.65% 2.37% -
ROE 3.70% 1.71% 5.09% 4.94% 3.46% 2.07% 5.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 157.94 79.73 269.16 229.43 149.86 75.91 281.49 -32.04%
EPS 3.70 1.71 5.33 4.84 3.32 2.01 6.67 -32.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.97 0.98 0.96 0.97 0.92 5.73%
Adjusted Per Share Value based on latest NOSH - 155,165
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.55 20.00 72.69 57.18 37.40 18.90 70.18 -31.84%
EPS 0.93 0.43 1.33 1.21 0.83 0.50 1.20 -15.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2504 0.2508 0.262 0.2443 0.2396 0.2415 0.2294 6.03%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.78 0.81 0.84 0.955 0.86 0.845 0.855 -
P/RPS 0.49 1.02 0.31 0.42 0.57 1.11 0.30 38.81%
P/EPS 21.08 47.37 17.01 19.73 25.90 42.04 17.81 11.92%
EY 4.74 2.11 5.88 5.07 3.86 2.38 5.61 -10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.87 0.97 0.90 0.87 0.93 -11.09%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 27/02/15 24/11/14 27/08/14 27/05/14 27/02/14 -
Price 0.76 0.80 0.90 0.885 1.02 0.86 0.83 -
P/RPS 0.48 1.00 0.33 0.39 0.68 1.13 0.29 40.05%
P/EPS 20.54 46.78 18.22 18.29 30.72 42.79 17.29 12.20%
EY 4.87 2.14 5.49 5.47 3.25 2.34 5.78 -10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.93 0.90 1.06 0.89 0.90 -10.68%

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