[CCK] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 10.31%
YoY- 150.59%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 974,316 958,283 921,178 878,000 830,727 768,349 725,236 21.73%
PBT 86,143 94,200 87,368 80,938 72,161 46,498 38,516 70.93%
Tax -20,265 -21,914 -20,224 -18,825 -15,853 -10,389 -8,657 76.20%
NP 65,878 72,286 67,144 62,113 56,308 36,109 29,859 69.39%
-
NP to SH 65,878 72,286 67,144 62,113 56,308 36,109 29,859 69.39%
-
Tax Rate 23.52% 23.26% 23.15% 23.26% 21.97% 22.34% 22.48% -
Total Cost 908,438 885,997 854,034 815,887 774,419 732,240 695,377 19.48%
-
Net Worth 403,876 385,236 380,343 361,696 356,168 331,697 325,726 15.40%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 403,876 385,236 380,343 361,696 356,168 331,697 325,726 15.40%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.76% 7.54% 7.29% 7.07% 6.78% 4.70% 4.12% -
ROE 16.31% 18.76% 17.65% 17.17% 15.81% 10.89% 9.17% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 156.81 154.23 147.74 140.79 132.95 122.77 115.78 22.39%
EPS 10.60 11.63 10.77 9.96 9.01 5.77 4.77 70.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.61 0.58 0.57 0.53 0.52 16.02%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 154.48 151.94 146.05 139.21 131.71 121.82 114.99 21.72%
EPS 10.44 11.46 10.65 9.85 8.93 5.73 4.73 69.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6403 0.6108 0.603 0.5735 0.5647 0.5259 0.5164 15.40%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.805 0.695 0.70 0.72 0.66 0.58 0.55 -
P/RPS 0.51 0.45 0.47 0.51 0.50 0.47 0.48 4.12%
P/EPS 7.59 5.97 6.50 7.23 7.32 10.05 11.54 -24.35%
EY 13.17 16.74 15.38 13.83 13.65 9.95 8.67 32.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.12 1.15 1.24 1.16 1.09 1.06 11.01%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 22/08/23 29/05/23 22/02/23 24/11/22 23/08/22 26/05/22 -
Price 0.80 0.815 0.735 0.755 0.625 0.59 0.57 -
P/RPS 0.51 0.53 0.50 0.54 0.47 0.48 0.49 2.70%
P/EPS 7.55 7.01 6.83 7.58 6.94 10.23 11.96 -26.39%
EY 13.25 14.27 14.65 13.19 14.42 9.78 8.36 35.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.31 1.20 1.30 1.10 1.11 1.10 7.72%

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