[CCK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -63.37%
YoY- 123.74%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 609,259 454,972 298,246 142,358 553,125 409,462 268,981 72.21%
PBT 38,070 26,300 13,258 8,122 25,846 18,671 10,207 139.92%
Tax -9,242 -6,422 -3,178 -1,416 -7,531 -5,348 -3,413 93.92%
NP 28,828 19,878 10,080 6,706 18,315 13,323 6,794 161.40%
-
NP to SH 28,798 19,850 10,068 6,701 18,296 13,301 6,782 161.53%
-
Tax Rate 24.28% 24.42% 23.97% 17.43% 29.14% 28.64% 33.44% -
Total Cost 580,431 435,094 288,166 135,652 534,810 396,139 262,187 69.61%
-
Net Worth 255,110 244,050 238,006 0 235,287 151,291 221,356 9.89%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 255,110 244,050 238,006 0 235,287 151,291 221,356 9.89%
NOSH 315,359 315,359 315,359 315,359 315,359 210,126 156,990 59.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.73% 4.37% 3.38% 4.71% 3.31% 3.25% 2.53% -
ROE 11.29% 8.13% 4.23% 0.00% 7.78% 8.79% 3.06% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 193.45 145.41 95.24 45.45 176.31 194.86 171.34 8.40%
EPS 9.18 6.34 3.21 2.14 5.83 6.33 4.32 65.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.76 0.00 0.75 0.72 1.41 -30.82%
Adjusted Per Share Value based on latest NOSH - 315,359
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 98.14 73.29 48.04 22.93 89.10 65.95 43.33 72.20%
EPS 4.64 3.20 1.62 1.08 2.95 2.14 1.09 161.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4109 0.3931 0.3834 0.00 0.379 0.2437 0.3566 9.88%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.10 0.95 0.87 0.64 0.67 0.585 0.535 -
P/RPS 0.57 0.65 0.91 1.41 0.38 0.30 0.31 49.92%
P/EPS 12.03 14.97 27.06 29.91 11.49 9.24 12.38 -1.88%
EY 8.31 6.68 3.70 3.34 8.70 10.82 8.07 1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.22 1.14 0.00 0.89 0.81 0.38 133.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 25/08/17 26/05/17 23/02/17 25/11/16 25/08/16 -
Price 1.26 1.06 1.04 0.96 0.66 0.58 0.55 -
P/RPS 0.65 0.73 1.09 2.11 0.37 0.30 0.32 60.18%
P/EPS 13.78 16.71 32.35 44.87 11.32 9.16 12.73 5.41%
EY 7.26 5.99 3.09 2.23 8.84 10.91 7.85 -5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.36 1.37 0.00 0.88 0.81 0.39 151.34%

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