[CCK] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 40.71%
YoY- -31.08%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 643,053 407,436 197,434 691,471 503,797 330,558 163,669 148.78%
PBT 63,182 29,425 14,511 31,902 22,921 14,829 7,896 299.55%
Tax -14,045 -6,679 -3,378 -7,114 -5,304 -3,404 -1,835 287.89%
NP 49,137 22,746 11,133 24,788 17,617 11,425 6,061 303.04%
-
NP to SH 49,137 22,746 11,133 24,788 17,617 11,425 6,061 303.04%
-
Tax Rate 22.23% 22.70% 23.28% 22.30% 23.14% 22.96% 23.24% -
Total Cost 593,916 384,690 186,301 666,683 486,180 319,133 157,608 141.96%
-
Net Worth 356,168 331,697 325,726 315,359 307,056 300,789 307,056 10.38%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 356,168 331,697 325,726 315,359 307,056 300,789 307,056 10.38%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.64% 5.58% 5.64% 3.58% 3.50% 3.46% 3.70% -
ROE 13.80% 6.86% 3.42% 7.86% 5.74% 3.80% 1.97% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 102.91 65.10 31.52 109.63 80.40 52.75 26.12 149.24%
EPS 7.86 3.63 1.78 3.96 2.81 1.82 0.97 302.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.53 0.52 0.50 0.49 0.48 0.49 10.59%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 101.96 64.60 31.30 109.63 79.88 52.41 25.95 148.79%
EPS 7.79 3.61 1.77 3.93 2.79 1.81 0.96 303.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5647 0.5259 0.5164 0.50 0.4868 0.4769 0.4868 10.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.66 0.58 0.55 0.555 0.575 0.59 0.68 -
P/RPS 0.64 0.89 1.74 0.51 0.72 1.12 2.60 -60.68%
P/EPS 8.39 15.96 30.95 14.12 20.45 32.36 70.31 -75.73%
EY 11.91 6.27 3.23 7.08 4.89 3.09 1.42 312.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.09 1.06 1.11 1.17 1.23 1.39 -11.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 23/08/22 26/05/22 24/02/22 24/11/21 25/08/21 25/05/21 -
Price 0.625 0.59 0.57 0.56 0.575 0.595 0.675 -
P/RPS 0.61 0.91 1.81 0.51 0.72 1.13 2.58 -61.73%
P/EPS 7.95 16.23 32.07 14.25 20.45 32.63 69.79 -76.46%
EY 12.58 6.16 3.12 7.02 4.89 3.06 1.43 325.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.11 1.10 1.12 1.17 1.24 1.38 -14.01%

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