[CCK] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 15.46%
YoY- -32.94%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 210,002 197,434 187,674 173,239 166,889 163,669 177,405 11.93%
PBT 14,914 14,511 8,980 8,093 6,932 7,896 14,363 2.54%
Tax -3,301 -3,378 -1,809 -1,901 -1,569 -1,835 -3,303 -0.04%
NP 11,613 11,133 7,171 6,192 5,363 6,061 11,060 3.31%
-
NP to SH 11,613 11,133 7,171 6,192 5,363 6,061 11,089 3.13%
-
Tax Rate 22.13% 23.28% 20.14% 23.49% 22.63% 23.24% 23.00% -
Total Cost 198,389 186,301 180,503 167,047 161,526 157,608 166,345 12.49%
-
Net Worth 331,697 325,726 315,359 307,056 300,789 307,056 300,822 6.74%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 331,697 325,726 315,359 307,056 300,789 307,056 300,822 6.74%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.53% 5.64% 3.82% 3.57% 3.21% 3.70% 6.23% -
ROE 3.50% 3.42% 2.27% 2.02% 1.78% 1.97% 3.69% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.56 31.52 29.76 27.65 26.63 26.12 28.31 12.04%
EPS 1.85 1.78 1.14 1.00 0.86 0.97 1.77 2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.50 0.49 0.48 0.49 0.48 6.84%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.83 31.80 30.23 27.90 26.88 26.36 28.58 11.93%
EPS 1.87 1.79 1.16 1.00 0.86 0.98 1.79 2.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5343 0.5247 0.508 0.4946 0.4845 0.4946 0.4846 6.74%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.58 0.55 0.555 0.575 0.59 0.68 0.625 -
P/RPS 1.73 1.74 1.87 2.08 2.22 2.60 2.21 -15.09%
P/EPS 31.26 30.95 48.81 58.19 68.94 70.31 35.32 -7.83%
EY 3.20 3.23 2.05 1.72 1.45 1.42 2.83 8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.06 1.11 1.17 1.23 1.39 1.30 -11.11%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 26/05/22 24/02/22 24/11/21 25/08/21 25/05/21 25/02/21 -
Price 0.59 0.57 0.56 0.575 0.595 0.675 0.59 -
P/RPS 1.76 1.81 1.88 2.08 2.23 2.58 2.08 -10.56%
P/EPS 31.80 32.07 49.25 58.19 69.52 69.79 33.34 -3.11%
EY 3.15 3.12 2.03 1.72 1.44 1.43 3.00 3.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.12 1.17 1.24 1.38 1.23 -6.63%

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