[CCK] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -83.15%
YoY- -25.02%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 691,471 503,797 330,558 163,669 657,421 480,016 314,827 68.72%
PBT 31,902 22,921 14,829 7,896 46,107 31,744 20,147 35.74%
Tax -7,114 -5,304 -3,404 -1,835 -10,143 -6,840 -4,491 35.77%
NP 24,788 17,617 11,425 6,061 35,964 24,904 15,656 35.73%
-
NP to SH 24,788 17,617 11,425 6,061 35,964 24,875 15,641 35.81%
-
Tax Rate 22.30% 23.14% 22.96% 23.24% 22.00% 21.55% 22.29% -
Total Cost 666,683 486,180 319,133 157,608 621,457 455,112 299,171 70.35%
-
Net Worth 315,359 307,056 300,789 307,056 300,822 288,325 282,094 7.69%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 315,359 307,056 300,789 307,056 300,822 288,325 282,094 7.69%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.58% 3.50% 3.46% 3.70% 5.47% 5.19% 4.97% -
ROE 7.86% 5.74% 3.80% 1.97% 11.96% 8.63% 5.54% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 109.63 80.40 52.75 26.12 104.90 76.58 50.22 68.04%
EPS 3.96 2.81 1.82 0.97 5.74 3.97 2.50 35.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.48 0.49 0.48 0.46 0.45 7.25%
Adjusted Per Share Value based on latest NOSH - 630,718
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 111.38 81.15 53.25 26.36 105.89 77.32 50.71 68.72%
EPS 3.99 2.84 1.84 0.98 5.79 4.01 2.52 35.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.508 0.4946 0.4845 0.4946 0.4846 0.4644 0.4544 7.69%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.555 0.575 0.59 0.68 0.625 0.505 0.505 -
P/RPS 0.51 0.72 1.12 2.60 0.60 0.66 1.01 -36.50%
P/EPS 14.12 20.45 32.36 70.31 10.89 12.72 20.24 -21.28%
EY 7.08 4.89 3.09 1.42 9.18 7.86 4.94 27.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.17 1.23 1.39 1.30 1.10 1.12 -0.59%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 25/08/21 25/05/21 25/02/21 23/11/20 25/08/20 -
Price 0.56 0.575 0.595 0.675 0.59 0.525 0.535 -
P/RPS 0.51 0.72 1.13 2.58 0.56 0.69 1.07 -38.89%
P/EPS 14.25 20.45 32.63 69.79 10.28 13.23 21.44 -23.78%
EY 7.02 4.89 3.06 1.43 9.73 7.56 4.66 31.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.17 1.24 1.38 1.23 1.14 1.19 -3.95%

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