[CCK] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 15.02%
YoY- -48.54%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 121,363 124,171 113,345 122,805 114,862 117,335 127,175 -3.07%
PBT 4,258 3,519 3,115 3,127 3,017 4,162 6,061 -21.02%
Tax -1,167 -851 -938 -780 -975 -1,051 -1,336 -8.64%
NP 3,091 2,668 2,177 2,347 2,042 3,111 4,725 -24.70%
-
NP to SH 3,089 2,663 2,948 2,343 2,037 3,107 4,719 -24.66%
-
Tax Rate 27.41% 24.18% 30.11% 24.94% 32.32% 25.25% 22.04% -
Total Cost 118,272 121,503 111,168 120,458 112,820 114,224 122,450 -2.29%
-
Net Worth 155,226 155,730 208,465 152,062 148,145 149,939 146,985 3.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 155,226 155,730 208,465 152,062 148,145 149,939 146,985 3.71%
NOSH 155,226 155,730 210,571 155,165 154,318 154,577 154,721 0.21%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.55% 2.15% 1.92% 1.91% 1.78% 2.65% 3.72% -
ROE 1.99% 1.71% 1.41% 1.54% 1.38% 2.07% 3.21% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 78.18 79.73 53.83 79.14 74.43 75.91 82.20 -3.29%
EPS 1.99 1.71 1.40 1.51 1.32 2.01 3.05 -24.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.99 0.98 0.96 0.97 0.95 3.48%
Adjusted Per Share Value based on latest NOSH - 155,165
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.55 20.00 18.26 19.78 18.50 18.90 20.48 -3.05%
EPS 0.50 0.43 0.47 0.38 0.33 0.50 0.76 -24.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.2508 0.3358 0.2449 0.2386 0.2415 0.2368 3.69%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.78 0.81 0.84 0.955 0.86 0.845 0.855 -
P/RPS 1.00 1.02 1.56 1.21 1.16 1.11 1.04 -2.58%
P/EPS 39.20 47.37 60.00 63.25 65.15 42.04 28.03 25.13%
EY 2.55 2.11 1.67 1.58 1.53 2.38 3.57 -20.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.85 0.97 0.90 0.87 0.90 -9.12%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 27/02/15 24/11/14 27/08/14 27/05/14 27/02/14 -
Price 0.76 0.80 0.90 0.885 1.02 0.86 0.83 -
P/RPS 0.97 1.00 1.67 1.12 1.37 1.13 1.01 -2.66%
P/EPS 38.19 46.78 64.29 58.61 77.27 42.79 27.21 25.43%
EY 2.62 2.14 1.56 1.71 1.29 2.34 3.67 -20.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.91 0.90 1.06 0.89 0.87 -8.64%

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