[CCK] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 16.83%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 486,408 320,632 155,270 623,165 471,242 320,223 153,655 115.44%
PBT 30,758 20,845 9,601 35,969 30,310 23,702 15,954 54.84%
Tax -6,771 -4,553 -2,192 -8,040 -6,403 -5,063 -3,533 54.22%
NP 23,987 16,292 7,409 27,929 23,907 18,639 12,421 55.01%
-
NP to SH 23,960 16,272 7,396 27,898 23,880 18,618 12,411 54.98%
-
Tax Rate 22.01% 21.84% 22.83% 22.35% 21.13% 21.36% 22.14% -
Total Cost 462,421 304,340 147,861 595,236 447,335 301,584 141,234 120.33%
-
Net Worth 264,896 258,584 258,584 264,254 258,248 257,892 264,011 0.22%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 264,896 258,584 258,584 264,254 258,248 257,892 264,011 0.22%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 315,359 58.67%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.93% 5.08% 4.77% 4.48% 5.07% 5.82% 8.08% -
ROE 9.05% 6.29% 2.86% 10.56% 9.25% 7.22% 4.70% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 77.12 50.84 24.62 99.04 74.82 50.91 48.89 35.47%
EPS 3.80 2.58 1.17 4.43 3.79 2.96 3.95 -2.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.41 0.42 0.41 0.41 0.84 -36.97%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 78.35 51.65 25.01 100.38 75.91 51.58 24.75 115.44%
EPS 3.86 2.62 1.19 4.49 3.85 3.00 2.00 54.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4267 0.4165 0.4165 0.4257 0.416 0.4154 0.4253 0.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.485 0.49 0.60 0.395 0.855 0.915 1.31 -
P/RPS 0.63 0.96 2.44 0.40 1.14 1.80 2.68 -61.87%
P/EPS 12.77 18.99 51.17 8.91 22.55 30.91 33.17 -47.04%
EY 7.83 5.27 1.95 11.23 4.43 3.23 3.01 89.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.20 1.46 0.94 2.09 2.23 1.56 -18.38%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 28/05/19 25/02/19 23/11/18 23/08/18 28/05/18 -
Price 0.565 0.53 0.575 0.645 0.62 0.905 1.71 -
P/RPS 0.73 1.04 2.34 0.65 0.83 1.78 3.50 -64.79%
P/EPS 14.87 20.54 49.03 14.55 16.35 30.58 43.30 -50.92%
EY 6.72 4.87 2.04 6.87 6.11 3.27 2.31 103.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.29 1.40 1.54 1.51 2.21 2.04 -24.04%

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