[CCK] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 72.19%
YoY- 66.51%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 155,888 142,358 143,663 140,481 144,523 124,458 127,836 14.15%
PBT 7,404 8,122 7,175 8,464 6,039 4,168 5,680 19.34%
Tax -1,895 -1,416 -2,183 -1,935 -2,248 -1,166 -1,474 18.25%
NP 5,509 6,706 4,992 6,529 3,791 3,002 4,206 19.73%
-
NP to SH 5,503 6,701 4,995 6,519 3,786 2,995 4,202 19.72%
-
Tax Rate 25.59% 17.43% 30.43% 22.86% 37.22% 27.98% 25.95% -
Total Cost 150,379 135,652 138,671 133,952 140,732 121,456 123,630 13.96%
-
Net Worth 238,006 0 235,287 117,049 221,504 217,253 217,881 6.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 238,006 0 235,287 117,049 221,504 217,253 217,881 6.07%
NOSH 315,359 315,359 315,359 162,568 157,095 155,181 155,629 60.20%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.53% 4.71% 3.47% 4.65% 2.62% 2.41% 3.29% -
ROE 2.31% 0.00% 2.12% 5.57% 1.71% 1.38% 1.93% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.78 45.45 45.79 86.41 92.00 80.20 82.14 -28.40%
EPS 1.76 2.14 1.59 4.01 2.41 1.93 2.70 -24.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.00 0.75 0.72 1.41 1.40 1.40 -33.47%
Adjusted Per Share Value based on latest NOSH - 162,568
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.72 22.57 22.78 22.27 22.91 19.73 20.27 14.16%
EPS 0.87 1.06 0.79 1.03 0.60 0.47 0.67 19.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3774 0.00 0.373 0.1856 0.3512 0.3445 0.3454 6.09%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.87 0.64 0.67 0.585 0.535 1.14 1.02 -
P/RPS 1.75 1.41 1.46 0.68 0.58 1.42 1.24 25.84%
P/EPS 49.51 29.91 42.08 14.59 22.20 59.07 37.78 19.77%
EY 2.02 3.34 2.38 6.85 4.50 1.69 2.65 -16.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 0.89 0.81 0.38 0.81 0.73 34.63%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 26/05/17 23/02/17 25/11/16 25/08/16 30/05/16 29/02/16 -
Price 1.04 0.96 0.66 0.58 0.55 1.20 1.15 -
P/RPS 2.09 2.11 1.44 0.67 0.60 1.50 1.40 30.65%
P/EPS 59.18 44.87 41.45 14.46 22.82 62.18 42.59 24.54%
EY 1.69 2.23 2.41 6.91 4.38 1.61 2.35 -19.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.00 0.88 0.81 0.39 0.86 0.82 40.84%

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