[CCK] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -56.9%
YoY- 85.21%
Quarter Report
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 623,165 471,242 320,223 153,655 609,259 454,972 298,246 63.21%
PBT 35,969 30,310 23,702 15,954 38,070 26,300 13,258 94.16%
Tax -8,040 -6,403 -5,063 -3,533 -9,242 -6,422 -3,178 85.35%
NP 27,929 23,907 18,639 12,421 28,828 19,878 10,080 96.90%
-
NP to SH 27,898 23,880 18,618 12,411 28,798 19,850 10,068 96.91%
-
Tax Rate 22.35% 21.13% 21.36% 22.14% 24.28% 24.42% 23.97% -
Total Cost 595,236 447,335 301,584 141,234 580,431 435,094 288,166 61.97%
-
Net Worth 264,254 258,248 257,892 264,011 255,110 244,050 238,006 7.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 264,254 258,248 257,892 264,011 255,110 244,050 238,006 7.20%
NOSH 630,718 630,718 630,718 315,359 315,359 315,359 315,359 58.53%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.48% 5.07% 5.82% 8.08% 4.73% 4.37% 3.38% -
ROE 10.56% 9.25% 7.22% 4.70% 11.29% 8.13% 4.23% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 99.04 74.82 50.91 48.89 193.45 145.41 95.24 2.63%
EPS 4.43 3.79 2.96 3.95 9.18 6.34 3.21 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.41 0.84 0.81 0.78 0.76 -32.58%
Adjusted Per Share Value based on latest NOSH - 315,359
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 98.80 74.72 50.77 24.36 96.60 72.14 47.29 63.20%
EPS 4.42 3.79 2.95 1.97 4.57 3.15 1.60 96.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.419 0.4095 0.4089 0.4186 0.4045 0.3869 0.3774 7.19%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.395 0.855 0.915 1.31 1.10 0.95 0.87 -
P/RPS 0.40 1.14 1.80 2.68 0.57 0.65 0.91 -42.10%
P/EPS 8.91 22.55 30.91 33.17 12.03 14.97 27.06 -52.22%
EY 11.23 4.43 3.23 3.01 8.31 6.68 3.70 109.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 2.09 2.23 1.56 1.36 1.22 1.14 -12.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 23/08/18 28/05/18 26/02/18 24/11/17 25/08/17 -
Price 0.645 0.62 0.905 1.71 1.26 1.06 1.04 -
P/RPS 0.65 0.83 1.78 3.50 0.65 0.73 1.09 -29.08%
P/EPS 14.55 16.35 30.58 43.30 13.78 16.71 32.35 -41.21%
EY 6.87 6.11 3.27 2.31 7.26 5.99 3.09 70.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.51 2.21 2.04 1.56 1.36 1.37 8.08%

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