[CCK] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 55.94%
YoY- 96.16%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 958,283 921,178 878,000 830,727 768,349 725,236 691,471 24.37%
PBT 94,200 87,368 80,938 72,161 46,498 38,516 31,901 106.23%
Tax -21,914 -20,224 -18,825 -15,853 -10,389 -8,657 -7,114 112.14%
NP 72,286 67,144 62,113 56,308 36,109 29,859 24,787 104.52%
-
NP to SH 72,286 67,144 62,113 56,308 36,109 29,859 24,787 104.52%
-
Tax Rate 23.26% 23.15% 23.26% 21.97% 22.34% 22.48% 22.30% -
Total Cost 885,997 854,034 815,887 774,419 732,240 695,377 666,684 20.93%
-
Net Worth 385,236 380,343 361,696 356,168 331,697 325,726 315,359 14.31%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 385,236 380,343 361,696 356,168 331,697 325,726 315,359 14.31%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.54% 7.29% 7.07% 6.78% 4.70% 4.12% 3.58% -
ROE 18.76% 17.65% 17.17% 15.81% 10.89% 9.17% 7.86% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 154.23 147.74 140.79 132.95 122.77 115.78 109.63 25.63%
EPS 11.63 10.77 9.96 9.01 5.77 4.77 3.93 106.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.58 0.57 0.53 0.52 0.50 15.46%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 154.36 148.38 141.42 133.81 123.76 116.82 111.38 24.37%
EPS 11.64 10.82 10.00 9.07 5.82 4.81 3.99 104.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6205 0.6126 0.5826 0.5737 0.5343 0.5247 0.508 14.30%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.695 0.70 0.72 0.66 0.58 0.55 0.555 -
P/RPS 0.45 0.47 0.51 0.50 0.47 0.48 0.51 -8.02%
P/EPS 5.97 6.50 7.23 7.32 10.05 11.54 14.12 -43.75%
EY 16.74 15.38 13.83 13.65 9.95 8.67 7.08 77.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.15 1.24 1.16 1.09 1.06 1.11 0.60%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 29/05/23 22/02/23 24/11/22 23/08/22 26/05/22 24/02/22 -
Price 0.815 0.735 0.755 0.625 0.59 0.57 0.56 -
P/RPS 0.53 0.50 0.54 0.47 0.48 0.49 0.51 2.60%
P/EPS 7.01 6.83 7.58 6.94 10.23 11.96 14.25 -37.76%
EY 14.27 14.65 13.19 14.42 9.78 8.36 7.02 60.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.20 1.30 1.10 1.11 1.10 1.12 11.04%

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