[CCK] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 54.2%
YoY- -29.18%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 407,436 197,434 691,471 503,797 330,558 163,669 657,421 -27.37%
PBT 29,425 14,511 31,902 22,921 14,829 7,896 46,107 -25.93%
Tax -6,679 -3,378 -7,114 -5,304 -3,404 -1,835 -10,143 -24.36%
NP 22,746 11,133 24,788 17,617 11,425 6,061 35,964 -26.38%
-
NP to SH 22,746 11,133 24,788 17,617 11,425 6,061 35,964 -26.38%
-
Tax Rate 22.70% 23.28% 22.30% 23.14% 22.96% 23.24% 22.00% -
Total Cost 384,690 186,301 666,683 486,180 319,133 157,608 621,457 -27.43%
-
Net Worth 331,697 325,726 315,359 307,056 300,789 307,056 300,822 6.74%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 331,697 325,726 315,359 307,056 300,789 307,056 300,822 6.74%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.58% 5.64% 3.58% 3.50% 3.46% 3.70% 5.47% -
ROE 6.86% 3.42% 7.86% 5.74% 3.80% 1.97% 11.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 65.10 31.52 109.63 80.40 52.75 26.12 104.90 -27.30%
EPS 3.63 1.78 3.96 2.81 1.82 0.97 5.74 -26.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.50 0.49 0.48 0.49 0.48 6.84%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 65.63 31.80 111.38 81.15 53.25 26.36 105.89 -27.36%
EPS 3.66 1.79 3.99 2.84 1.84 0.98 5.79 -26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5343 0.5247 0.508 0.4946 0.4845 0.4946 0.4846 6.74%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.58 0.55 0.555 0.575 0.59 0.68 0.625 -
P/RPS 0.89 1.74 0.51 0.72 1.12 2.60 0.60 30.15%
P/EPS 15.96 30.95 14.12 20.45 32.36 70.31 10.89 29.11%
EY 6.27 3.23 7.08 4.89 3.09 1.42 9.18 -22.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.06 1.11 1.17 1.23 1.39 1.30 -11.11%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 26/05/22 24/02/22 24/11/21 25/08/21 25/05/21 25/02/21 -
Price 0.59 0.57 0.56 0.575 0.595 0.675 0.59 -
P/RPS 0.91 1.81 0.51 0.72 1.13 2.58 0.56 38.34%
P/EPS 16.23 32.07 14.25 20.45 32.63 69.79 10.28 35.70%
EY 6.16 3.12 7.02 4.89 3.06 1.43 9.73 -26.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.12 1.17 1.24 1.38 1.23 -6.63%

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