[CCK] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 96.12%
YoY- 37.59%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 298,246 142,358 553,125 409,462 268,981 124,458 509,051 -30.00%
PBT 13,258 8,122 25,846 18,671 10,207 4,168 18,861 -20.95%
Tax -3,178 -1,416 -7,531 -5,348 -3,413 -1,166 -4,976 -25.85%
NP 10,080 6,706 18,315 13,323 6,794 3,002 13,885 -19.24%
-
NP to SH 10,068 6,701 18,296 13,301 6,782 2,995 13,869 -19.24%
-
Tax Rate 23.97% 17.43% 29.14% 28.64% 33.44% 27.98% 26.38% -
Total Cost 288,166 135,652 534,810 396,139 262,187 121,456 495,166 -30.31%
-
Net Worth 238,006 0 235,287 151,291 221,356 217,253 217,431 6.21%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 238,006 0 235,287 151,291 221,356 217,253 217,431 6.21%
NOSH 315,359 315,359 315,359 210,126 156,990 155,181 155,307 60.42%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.38% 4.71% 3.31% 3.25% 2.53% 2.41% 2.73% -
ROE 4.23% 0.00% 7.78% 8.79% 3.06% 1.38% 6.38% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 95.24 45.45 176.31 194.86 171.34 80.20 327.77 -56.16%
EPS 3.21 2.14 5.83 6.33 4.32 1.93 8.93 -49.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.00 0.75 0.72 1.41 1.40 1.40 -33.47%
Adjusted Per Share Value based on latest NOSH - 162,568
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 47.29 22.57 87.70 64.92 42.65 19.73 80.71 -30.00%
EPS 1.60 1.06 2.90 2.11 1.08 0.47 2.20 -19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3774 0.00 0.373 0.2399 0.351 0.3445 0.3447 6.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.87 0.64 0.67 0.585 0.535 1.14 1.02 -
P/RPS 0.91 1.41 0.38 0.30 0.31 1.42 0.31 105.14%
P/EPS 27.06 29.91 11.49 9.24 12.38 59.07 11.42 77.82%
EY 3.70 3.34 8.70 10.82 8.07 1.69 8.75 -43.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 0.89 0.81 0.38 0.81 0.73 34.63%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 26/05/17 23/02/17 25/11/16 25/08/16 30/05/16 29/02/16 -
Price 1.04 0.96 0.66 0.58 0.55 1.20 1.15 -
P/RPS 1.09 2.11 0.37 0.30 0.32 1.50 0.35 113.40%
P/EPS 32.35 44.87 11.32 9.16 12.73 62.18 12.88 84.87%
EY 3.09 2.23 8.84 10.91 7.85 1.61 7.77 -45.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.00 0.88 0.81 0.39 0.86 0.82 40.84%

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