[CCK] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -17.98%
YoY- -37.56%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 659,739 638,330 623,574 624,780 623,165 625,529 631,236 2.97%
PBT 43,557 36,416 33,113 29,616 35,969 42,081 48,514 -6.91%
Tax -9,896 -8,408 -7,530 -6,699 -8,040 -9,223 -11,127 -7.49%
NP 33,661 28,008 25,583 22,917 27,929 32,858 37,387 -6.74%
-
NP to SH 33,621 27,976 25,552 22,882 27,897 32,828 37,347 -6.74%
-
Tax Rate 22.72% 23.09% 22.74% 22.62% 22.35% 21.92% 22.94% -
Total Cost 626,078 610,322 597,991 601,863 595,236 592,671 593,849 3.57%
-
Net Worth 276,004 264,896 258,584 258,584 264,254 258,248 257,892 4.61%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 276,004 264,896 258,584 258,584 264,254 258,248 257,892 4.61%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.10% 4.39% 4.10% 3.67% 4.48% 5.25% 5.92% -
ROE 12.18% 10.56% 9.88% 8.85% 10.56% 12.71% 14.48% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 105.17 101.21 98.87 99.06 99.04 99.31 100.35 3.16%
EPS 5.36 4.44 4.05 3.63 4.43 5.21 5.94 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.42 0.41 0.41 0.42 0.41 0.41 4.80%
Adjusted Per Share Value based on latest NOSH - 630,718
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 106.27 102.82 100.44 100.64 100.38 100.76 101.68 2.97%
EPS 5.42 4.51 4.12 3.69 4.49 5.29 6.02 -6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4446 0.4267 0.4165 0.4165 0.4257 0.416 0.4154 4.62%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.525 0.485 0.49 0.60 0.395 0.855 0.915 -
P/RPS 0.50 0.48 0.50 0.61 0.40 0.86 0.91 -32.84%
P/EPS 9.80 10.93 12.09 16.54 8.91 16.40 15.41 -25.98%
EY 10.21 9.15 8.27 6.05 11.23 6.10 6.49 35.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.15 1.20 1.46 0.94 2.09 2.23 -34.13%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 22/08/19 28/05/19 25/02/19 23/11/18 23/08/18 -
Price 0.505 0.565 0.53 0.575 0.645 0.62 0.905 -
P/RPS 0.48 0.56 0.54 0.58 0.65 0.62 0.90 -34.15%
P/EPS 9.42 12.74 13.08 15.85 14.55 11.90 15.24 -27.37%
EY 10.61 7.85 7.64 6.31 6.87 8.41 6.56 37.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.35 1.29 1.40 1.54 1.51 2.21 -35.22%

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