[CCK] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 84.12%
YoY- -40.41%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 173,332 165,775 165,362 155,270 151,923 151,019 166,568 2.68%
PBT 12,799 9,912 11,245 9,601 5,658 6,609 7,748 39.61%
Tax -3,125 -2,218 -2,361 -2,192 -1,637 -1,340 -1,530 60.77%
NP 9,674 7,694 8,884 7,409 4,021 5,269 6,218 34.15%
-
NP to SH 9,662 7,687 8,876 7,396 4,017 5,263 6,206 34.22%
-
Tax Rate 24.42% 22.38% 21.00% 22.83% 28.93% 20.28% 19.75% -
Total Cost 163,658 158,081 156,478 147,861 147,902 145,750 160,350 1.36%
-
Net Worth 276,004 264,896 258,584 258,584 264,254 258,248 257,892 4.61%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 276,004 264,896 258,584 258,584 264,254 258,248 257,892 4.61%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.58% 4.64% 5.37% 4.77% 2.65% 3.49% 3.73% -
ROE 3.50% 2.90% 3.43% 2.86% 1.52% 2.04% 2.41% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.63 26.28 26.22 24.62 24.15 23.98 26.48 2.86%
EPS 1.54 1.22 1.41 1.17 0.64 0.84 0.99 34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.42 0.41 0.41 0.42 0.41 0.41 4.80%
Adjusted Per Share Value based on latest NOSH - 630,718
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.92 26.70 26.64 25.01 24.47 24.33 26.83 2.68%
EPS 1.56 1.24 1.43 1.19 0.65 0.85 1.00 34.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4446 0.4267 0.4165 0.4165 0.4257 0.416 0.4154 4.62%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.525 0.485 0.49 0.60 0.395 0.855 0.915 -
P/RPS 1.90 1.85 1.87 2.44 1.64 3.57 3.46 -32.86%
P/EPS 34.08 39.79 34.82 51.17 61.87 102.33 92.74 -48.60%
EY 2.93 2.51 2.87 1.95 1.62 0.98 1.08 94.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.15 1.20 1.46 0.94 2.09 2.23 -34.13%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 22/08/19 28/05/19 25/02/19 23/11/18 23/08/18 -
Price 0.505 0.565 0.53 0.575 0.645 0.62 0.905 -
P/RPS 1.83 2.15 2.02 2.34 2.67 2.59 3.42 -34.01%
P/EPS 32.79 46.36 37.66 49.03 101.03 74.20 91.73 -49.53%
EY 3.05 2.16 2.66 2.04 0.99 1.35 1.09 98.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.35 1.29 1.40 1.54 1.51 2.21 -35.22%

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