[CCK] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 2.82%
YoY- 24.51%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 475,183 468,347 482,177 479,144 458,474 435,722 417,873 8.95%
PBT 12,778 13,421 16,367 19,650 19,363 17,603 16,398 -15.33%
Tax -3,544 -3,744 -4,142 -5,208 -5,307 -5,177 -5,184 -22.41%
NP 9,234 9,677 12,225 14,442 14,056 12,426 11,214 -12.15%
-
NP to SH 9,212 9,656 11,552 13,762 13,384 11,752 11,185 -12.14%
-
Tax Rate 27.74% 27.90% 25.31% 26.50% 27.41% 29.41% 31.61% -
Total Cost 465,949 458,670 469,952 464,702 444,418 423,296 406,659 9.50%
-
Net Worth 155,730 208,465 152,062 148,145 149,939 146,985 145,572 4.60%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 155,730 208,465 152,062 148,145 149,939 146,985 145,572 4.60%
NOSH 155,730 210,571 155,165 154,318 154,577 154,721 154,863 0.37%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.94% 2.07% 2.54% 3.01% 3.07% 2.85% 2.68% -
ROE 5.92% 4.63% 7.60% 9.29% 8.93% 8.00% 7.68% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 305.13 222.42 310.75 310.49 296.60 281.62 269.83 8.54%
EPS 5.92 4.59 7.44 8.92 8.66 7.60 7.22 -12.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.98 0.96 0.97 0.95 0.94 4.21%
Adjusted Per Share Value based on latest NOSH - 154,318
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.34 74.26 76.45 75.97 72.69 69.08 66.25 8.95%
EPS 1.46 1.53 1.83 2.18 2.12 1.86 1.77 -12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2469 0.3305 0.2411 0.2349 0.2377 0.233 0.2308 4.60%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.81 0.84 0.955 0.86 0.845 0.855 0.84 -
P/RPS 0.27 0.38 0.31 0.28 0.28 0.30 0.31 -8.80%
P/EPS 13.69 18.32 12.83 9.64 9.76 11.26 11.63 11.49%
EY 7.30 5.46 7.80 10.37 10.25 8.88 8.60 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.97 0.90 0.87 0.90 0.89 -6.09%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 24/11/14 27/08/14 27/05/14 27/02/14 27/11/13 -
Price 0.80 0.90 0.885 1.02 0.86 0.83 0.815 -
P/RPS 0.26 0.40 0.28 0.33 0.29 0.29 0.30 -9.10%
P/EPS 13.52 19.63 11.89 11.44 9.93 10.93 11.28 12.84%
EY 7.39 5.10 8.41 8.74 10.07 9.15 8.86 -11.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.90 1.06 0.89 0.87 0.87 -5.44%

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