[CCK] QoQ TTM 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- 17.48%
YoY- 47.87%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 562,992 571,025 553,125 537,298 532,498 509,338 509,051 6.95%
PBT 28,896 29,800 25,846 24,351 21,291 19,510 18,861 32.93%
Tax -7,296 -7,782 -7,532 -6,823 -6,372 -5,291 -4,976 29.09%
NP 21,600 22,018 18,314 17,528 14,919 14,219 13,885 34.29%
-
NP to SH 21,582 22,001 18,295 17,502 14,898 14,201 13,869 34.32%
-
Tax Rate 25.25% 26.11% 29.14% 28.02% 29.93% 27.12% 26.38% -
Total Cost 541,392 549,007 534,811 519,770 517,579 495,119 495,166 6.13%
-
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 315,359 313,208 313,717 162,568 157,095 155,181 155,629 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 3.84% 3.86% 3.31% 3.26% 2.80% 2.79% 2.73% -
ROE 9.07% 0.00% 7.78% 14.95% 6.73% 6.54% 6.37% -
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 179.77 182.31 176.31 330.51 338.96 328.22 327.09 -32.92%
EPS 6.89 7.02 5.83 10.77 9.48 9.15 8.91 -15.76%
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 90.68 91.98 89.10 86.55 85.77 82.04 82.00 6.94%
EPS 3.48 3.54 2.95 2.82 2.40 2.29 2.23 34.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3834 0.00 0.379 0.1885 0.3568 0.3499 0.351 6.06%
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 0.48 0.35 0.38 0.18 0.16 0.35 0.31 33.87%
P/EPS 12.62 9.11 11.49 5.43 5.64 12.46 11.45 6.70%
EY 7.92 10.98 8.70 18.40 17.73 8.03 8.74 -6.36%
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 0.58 0.53 0.37 0.18 0.16 0.37 0.35 40.07%
P/EPS 15.09 13.67 11.32 5.39 5.80 13.11 12.90 11.03%
EY 6.63 7.32 8.84 18.56 17.24 7.63 7.75 -9.89%
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