[CCK] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -78.41%
YoY- 12.47%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 553,125 409,462 268,981 124,458 509,051 381,215 245,534 71.42%
PBT 25,846 18,671 10,207 4,168 18,861 13,181 7,777 121.89%
Tax -7,531 -5,348 -3,413 -1,166 -4,976 -3,502 -2,018 139.63%
NP 18,315 13,323 6,794 3,002 13,885 9,679 5,759 115.50%
-
NP to SH 18,296 13,301 6,782 2,995 13,869 9,667 5,752 115.52%
-
Tax Rate 29.14% 28.64% 33.44% 27.98% 26.38% 26.57% 25.95% -
Total Cost 534,810 396,139 262,187 121,456 495,166 371,536 239,775 70.29%
-
Net Worth 235,287 151,291 221,356 217,253 217,431 159,823 155,459 31.65%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 235,287 151,291 221,356 217,253 217,431 159,823 155,459 31.65%
NOSH 315,359 210,126 156,990 155,181 155,307 155,168 155,459 59.90%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.31% 3.25% 2.53% 2.41% 2.73% 2.54% 2.35% -
ROE 7.78% 8.79% 3.06% 1.38% 6.38% 6.05% 3.70% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 176.31 194.86 171.34 80.20 327.77 245.68 157.94 7.57%
EPS 5.83 6.33 4.32 1.93 8.93 6.23 3.70 35.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 1.41 1.40 1.40 1.03 1.00 -17.37%
Adjusted Per Share Value based on latest NOSH - 155,181
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 89.10 65.95 43.33 20.05 82.00 61.40 39.55 71.42%
EPS 2.95 2.14 1.09 0.48 2.23 1.56 0.93 115.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.379 0.2437 0.3566 0.3499 0.3502 0.2574 0.2504 31.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.67 0.585 0.535 1.14 1.02 0.77 0.78 -
P/RPS 0.38 0.30 0.31 1.42 0.31 0.31 0.49 -15.52%
P/EPS 11.49 9.24 12.38 59.07 11.42 12.36 21.08 -33.15%
EY 8.70 10.82 8.07 1.69 8.75 8.09 4.74 49.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.38 0.81 0.73 0.75 0.78 9.14%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 25/08/16 30/05/16 29/02/16 27/11/15 24/08/15 -
Price 0.66 0.58 0.55 1.20 1.15 0.755 0.76 -
P/RPS 0.37 0.30 0.32 1.50 0.35 0.31 0.48 -15.86%
P/EPS 11.32 9.16 12.73 62.18 12.88 12.12 20.54 -32.65%
EY 8.84 10.91 7.85 1.61 7.77 8.25 4.87 48.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.39 0.86 0.82 0.73 0.76 10.21%

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