[CCK] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 40.33%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 480,016 314,827 160,963 659,740 486,408 320,632 155,270 111.78%
PBT 31,744 20,147 10,492 43,557 30,758 20,845 9,601 121.45%
Tax -6,840 -4,491 -2,404 -9,896 -6,771 -4,553 -2,192 113.09%
NP 24,904 15,656 8,088 33,661 23,987 16,292 7,409 123.89%
-
NP to SH 24,875 15,641 8,083 33,622 23,960 16,272 7,396 123.98%
-
Tax Rate 21.55% 22.29% 22.91% 22.72% 22.01% 21.84% 22.83% -
Total Cost 455,112 299,171 152,875 626,079 462,421 304,340 147,861 111.16%
-
Net Worth 288,325 282,094 282,130 276,004 264,896 258,584 258,584 7.50%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 288,325 282,094 282,130 276,004 264,896 258,584 258,584 7.50%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.19% 4.97% 5.02% 5.10% 4.93% 5.08% 4.77% -
ROE 8.63% 5.54% 2.86% 12.18% 9.05% 6.29% 2.86% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 76.58 50.22 25.67 105.17 77.12 50.84 24.62 112.64%
EPS 3.97 2.50 1.29 5.34 3.80 2.58 1.17 125.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.45 0.44 0.42 0.41 0.41 7.95%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 77.32 50.71 25.93 106.27 78.35 51.65 25.01 111.78%
EPS 4.01 2.52 1.30 5.42 3.86 2.62 1.19 124.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4644 0.4544 0.4544 0.4446 0.4267 0.4165 0.4165 7.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.505 0.505 0.465 0.525 0.485 0.49 0.60 -
P/RPS 0.66 1.01 1.81 0.50 0.63 0.96 2.44 -58.07%
P/EPS 12.72 20.24 36.07 9.79 12.77 18.99 51.17 -60.36%
EY 7.86 4.94 2.77 10.21 7.83 5.27 1.95 152.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.12 1.03 1.19 1.15 1.20 1.46 -17.15%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 25/08/20 25/08/20 25/02/20 21/11/19 22/08/19 28/05/19 -
Price 0.525 0.535 0.535 0.505 0.565 0.53 0.575 -
P/RPS 0.69 1.07 2.08 0.48 0.73 1.04 2.34 -55.59%
P/EPS 13.23 21.44 41.50 9.42 14.87 20.54 49.03 -58.14%
EY 7.56 4.66 2.41 10.61 6.72 4.87 2.04 138.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.19 1.19 1.15 1.35 1.29 1.40 -12.76%

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