[CCK] QoQ Quarter Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 55.25%
YoY- 83.68%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 197,434 187,674 173,239 166,889 163,669 177,405 165,189 12.63%
PBT 14,511 8,980 8,093 6,932 7,896 14,363 11,596 16.14%
Tax -3,378 -1,809 -1,901 -1,569 -1,835 -3,303 -2,348 27.46%
NP 11,133 7,171 6,192 5,363 6,061 11,060 9,248 13.17%
-
NP to SH 11,133 7,171 6,192 5,363 6,061 11,089 9,234 13.29%
-
Tax Rate 23.28% 20.14% 23.49% 22.63% 23.24% 23.00% 20.25% -
Total Cost 186,301 180,503 167,047 161,526 157,608 166,345 155,941 12.60%
-
Net Worth 325,726 315,359 307,056 300,789 307,056 300,822 288,325 8.47%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 325,726 315,359 307,056 300,789 307,056 300,822 288,325 8.47%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.64% 3.82% 3.57% 3.21% 3.70% 6.23% 5.60% -
ROE 3.42% 2.27% 2.02% 1.78% 1.97% 3.69% 3.20% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 31.52 29.76 27.65 26.63 26.12 28.31 26.35 12.69%
EPS 1.78 1.14 1.00 0.86 0.97 1.77 1.47 13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.50 0.49 0.48 0.49 0.48 0.46 8.52%
Adjusted Per Share Value based on latest NOSH - 630,718
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 31.30 29.76 27.47 26.46 25.95 28.13 26.19 12.62%
EPS 1.77 1.14 0.98 0.85 0.96 1.76 1.46 13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5164 0.50 0.4868 0.4769 0.4868 0.477 0.4571 8.47%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.55 0.555 0.575 0.59 0.68 0.625 0.505 -
P/RPS 1.74 1.87 2.08 2.22 2.60 2.21 1.92 -6.35%
P/EPS 30.95 48.81 58.19 68.94 70.31 35.32 34.28 -6.59%
EY 3.23 2.05 1.72 1.45 1.42 2.83 2.92 6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.11 1.17 1.23 1.39 1.30 1.10 -2.44%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 24/11/21 25/08/21 25/05/21 25/02/21 23/11/20 -
Price 0.57 0.56 0.575 0.595 0.675 0.59 0.525 -
P/RPS 1.81 1.88 2.08 2.23 2.58 2.08 1.99 -6.13%
P/EPS 32.07 49.25 58.19 69.52 69.79 33.34 35.64 -6.80%
EY 3.12 2.03 1.72 1.44 1.43 3.00 2.81 7.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.12 1.17 1.24 1.38 1.23 1.14 -2.35%

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