[CCK] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -15.02%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 638,330 623,574 624,780 623,165 625,529 631,236 620,556 1.89%
PBT 36,416 33,113 29,616 35,969 42,081 48,514 48,170 -16.99%
Tax -8,408 -7,530 -6,699 -8,040 -9,223 -11,127 -11,492 -18.78%
NP 28,008 25,583 22,917 27,929 32,858 37,387 36,678 -16.44%
-
NP to SH 27,976 25,552 22,882 27,897 32,828 37,347 36,644 -16.45%
-
Tax Rate 23.09% 22.74% 22.62% 22.35% 21.92% 22.94% 23.86% -
Total Cost 610,322 597,991 601,863 595,236 592,671 593,849 583,878 2.99%
-
Net Worth 264,896 258,584 258,584 264,254 258,248 257,892 264,011 0.22%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 264,896 258,584 258,584 264,254 258,248 257,892 264,011 0.22%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 315,359 58.67%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.39% 4.10% 3.67% 4.48% 5.25% 5.92% 5.91% -
ROE 10.56% 9.88% 8.85% 10.56% 12.71% 14.48% 13.88% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 101.21 98.87 99.06 99.04 99.31 100.35 197.44 -35.92%
EPS 4.44 4.05 3.63 4.43 5.21 5.94 11.66 -47.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.41 0.42 0.41 0.41 0.84 -36.97%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 102.82 100.44 100.64 100.38 100.76 101.68 99.96 1.89%
EPS 4.51 4.12 3.69 4.49 5.29 6.02 5.90 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4267 0.4165 0.4165 0.4257 0.416 0.4154 0.4253 0.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.485 0.49 0.60 0.395 0.855 0.915 1.31 -
P/RPS 0.48 0.50 0.61 0.40 0.86 0.91 0.66 -19.11%
P/EPS 10.93 12.09 16.54 8.91 16.40 15.41 11.24 -1.84%
EY 9.15 8.27 6.05 11.23 6.10 6.49 8.90 1.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.20 1.46 0.94 2.09 2.23 1.56 -18.38%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 28/05/19 25/02/19 23/11/18 23/08/18 28/05/18 -
Price 0.565 0.53 0.575 0.645 0.62 0.905 1.71 -
P/RPS 0.56 0.54 0.58 0.65 0.62 0.90 0.87 -25.43%
P/EPS 12.74 13.08 15.85 14.55 11.90 15.24 14.67 -8.96%
EY 7.85 7.64 6.31 6.87 8.41 6.56 6.82 9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.29 1.40 1.54 1.51 2.21 2.04 -24.04%

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