[CCK] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 43.47%
YoY- 67.5%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 409,462 268,981 124,458 509,051 381,215 245,534 124,171 121.06%
PBT 18,671 10,207 4,168 18,861 13,181 7,777 3,519 203.28%
Tax -5,348 -3,413 -1,166 -4,976 -3,502 -2,018 -851 239.40%
NP 13,323 6,794 3,002 13,885 9,679 5,759 2,668 191.29%
-
NP to SH 13,301 6,782 2,995 13,869 9,667 5,752 2,663 191.34%
-
Tax Rate 28.64% 33.44% 27.98% 26.38% 26.57% 25.95% 24.18% -
Total Cost 396,139 262,187 121,456 495,166 371,536 239,775 121,503 119.40%
-
Net Worth 151,291 221,356 217,253 217,431 159,823 155,459 155,730 -1.90%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 151,291 221,356 217,253 217,431 159,823 155,459 155,730 -1.90%
NOSH 210,126 156,990 155,181 155,307 155,168 155,459 155,730 22.03%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.25% 2.53% 2.41% 2.73% 2.54% 2.35% 2.15% -
ROE 8.79% 3.06% 1.38% 6.38% 6.05% 3.70% 1.71% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 194.86 171.34 80.20 327.77 245.68 157.94 79.73 81.14%
EPS 6.33 4.32 1.93 8.93 6.23 3.70 1.71 138.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.41 1.40 1.40 1.03 1.00 1.00 -19.61%
Adjusted Per Share Value based on latest NOSH - 155,629
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 65.95 43.33 20.05 82.00 61.40 39.55 20.00 121.06%
EPS 2.14 1.09 0.48 2.23 1.56 0.93 0.43 190.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2437 0.3566 0.3499 0.3502 0.2574 0.2504 0.2508 -1.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.585 0.535 1.14 1.02 0.77 0.78 0.81 -
P/RPS 0.30 0.31 1.42 0.31 0.31 0.49 1.02 -55.67%
P/EPS 9.24 12.38 59.07 11.42 12.36 21.08 47.37 -66.26%
EY 10.82 8.07 1.69 8.75 8.09 4.74 2.11 196.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.38 0.81 0.73 0.75 0.78 0.81 0.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 30/05/16 29/02/16 27/11/15 24/08/15 27/05/15 -
Price 0.58 0.55 1.20 1.15 0.755 0.76 0.80 -
P/RPS 0.30 0.32 1.50 0.35 0.31 0.48 1.00 -55.08%
P/EPS 9.16 12.73 62.18 12.88 12.12 20.54 46.78 -66.17%
EY 10.91 7.85 1.61 7.77 8.25 4.87 2.14 195.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.39 0.86 0.82 0.73 0.76 0.80 0.82%

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