[CCK] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 20.46%
YoY- -12.03%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 878,000 830,727 768,349 725,236 691,471 681,202 673,152 19.31%
PBT 80,938 72,161 46,498 38,516 31,901 37,284 40,787 57.71%
Tax -18,825 -15,853 -10,389 -8,657 -7,114 -8,608 -9,055 62.67%
NP 62,113 56,308 36,109 29,859 24,787 28,676 31,732 56.28%
-
NP to SH 62,113 56,308 36,109 29,859 24,787 28,705 31,747 56.23%
-
Tax Rate 23.26% 21.97% 22.34% 22.48% 22.30% 23.09% 22.20% -
Total Cost 815,887 774,419 732,240 695,377 666,684 652,526 641,420 17.34%
-
Net Worth 361,696 356,168 331,697 325,726 315,359 307,056 300,789 13.04%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 361,696 356,168 331,697 325,726 315,359 307,056 300,789 13.04%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.07% 6.78% 4.70% 4.12% 3.58% 4.21% 4.71% -
ROE 17.17% 15.81% 10.89% 9.17% 7.86% 9.35% 10.55% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 140.79 132.95 122.77 115.78 109.63 108.71 107.42 19.70%
EPS 9.96 9.01 5.77 4.77 3.93 4.58 5.07 56.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.53 0.52 0.50 0.49 0.48 13.40%
Adjusted Per Share Value based on latest NOSH - 630,718
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 141.42 133.81 123.76 116.82 111.38 109.73 108.43 19.31%
EPS 10.00 9.07 5.82 4.81 3.99 4.62 5.11 56.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5826 0.5737 0.5343 0.5247 0.508 0.4946 0.4845 13.04%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.72 0.66 0.58 0.55 0.555 0.575 0.59 -
P/RPS 0.51 0.50 0.47 0.48 0.51 0.53 0.55 -4.89%
P/EPS 7.23 7.32 10.05 11.54 14.12 12.55 11.65 -27.17%
EY 13.83 13.65 9.95 8.67 7.08 7.97 8.59 37.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.16 1.09 1.06 1.11 1.17 1.23 0.53%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 24/11/22 23/08/22 26/05/22 24/02/22 24/11/21 25/08/21 -
Price 0.755 0.625 0.59 0.57 0.56 0.575 0.595 -
P/RPS 0.54 0.47 0.48 0.49 0.51 0.53 0.55 -1.21%
P/EPS 7.58 6.94 10.23 11.96 14.25 12.55 11.74 -25.23%
EY 13.19 14.42 9.78 8.36 7.02 7.97 8.51 33.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.10 1.11 1.10 1.12 1.17 1.24 3.19%

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