[CCK] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -67.84%
YoY- -14.29%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 509,051 381,215 245,534 124,171 451,282 355,002 232,197 68.51%
PBT 18,861 13,181 7,777 3,519 12,947 10,306 7,179 90.06%
Tax -4,976 -3,502 -2,018 -851 -4,650 -2,806 -2,026 81.73%
NP 13,885 9,679 5,759 2,668 8,297 7,500 5,153 93.28%
-
NP to SH 13,869 9,667 5,752 2,663 8,280 7,489 5,144 93.36%
-
Tax Rate 26.38% 26.57% 25.95% 24.18% 35.92% 27.23% 28.22% -
Total Cost 495,166 371,536 239,775 121,503 442,985 347,502 227,044 67.93%
-
Net Worth 217,431 159,823 155,459 155,730 162,635 151,636 148,742 28.71%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 217,431 159,823 155,459 155,730 162,635 151,636 148,742 28.71%
NOSH 155,307 155,168 155,459 155,730 167,664 154,731 154,939 0.15%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.73% 2.54% 2.35% 2.15% 1.84% 2.11% 2.22% -
ROE 6.38% 6.05% 3.70% 1.71% 5.09% 4.94% 3.46% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 327.77 245.68 157.94 79.73 269.16 229.43 149.86 68.25%
EPS 8.93 6.23 3.70 1.71 5.33 4.84 3.32 93.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.03 1.00 1.00 0.97 0.98 0.96 28.51%
Adjusted Per Share Value based on latest NOSH - 155,730
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 82.00 61.40 39.55 20.00 72.69 57.18 37.40 68.52%
EPS 2.23 1.56 0.93 0.43 1.33 1.21 0.83 92.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3502 0.2574 0.2504 0.2508 0.262 0.2443 0.2396 28.70%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.02 0.77 0.78 0.81 0.84 0.955 0.86 -
P/RPS 0.31 0.31 0.49 1.02 0.31 0.42 0.57 -33.29%
P/EPS 11.42 12.36 21.08 47.37 17.01 19.73 25.90 -41.98%
EY 8.75 8.09 4.74 2.11 5.88 5.07 3.86 72.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.78 0.81 0.87 0.97 0.90 -12.99%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 24/08/15 27/05/15 27/02/15 24/11/14 27/08/14 -
Price 1.15 0.755 0.76 0.80 0.90 0.885 1.02 -
P/RPS 0.35 0.31 0.48 1.00 0.33 0.39 0.68 -35.69%
P/EPS 12.88 12.12 20.54 46.78 18.22 18.29 30.72 -43.89%
EY 7.77 8.25 4.87 2.14 5.49 5.47 3.25 78.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.73 0.76 0.80 0.93 0.90 1.06 -15.69%

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