[CCK] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -24.99%
YoY- 84.92%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 661,116 629,654 641,264 640,446 596,492 537,962 491,068 5.07%
PBT 29,658 40,294 41,690 47,404 26,516 20,414 15,554 11.34%
Tax -6,808 -8,982 -9,106 -10,126 -6,356 -6,826 -4,036 9.09%
NP 22,850 31,312 32,584 37,278 20,160 13,588 11,518 12.08%
-
NP to SH 22,850 31,282 32,544 37,236 20,136 13,564 11,504 12.10%
-
Tax Rate 22.96% 22.29% 21.84% 21.36% 23.97% 33.44% 25.95% -
Total Cost 638,266 598,342 608,680 603,168 576,332 524,374 479,550 4.87%
-
Net Worth 300,789 282,094 258,584 257,892 238,006 221,356 155,459 11.61%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 300,789 282,094 258,584 257,892 238,006 221,356 155,459 11.61%
NOSH 630,718 630,718 630,718 630,718 315,359 156,990 155,459 26.26%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.46% 4.97% 5.08% 5.82% 3.38% 2.53% 2.35% -
ROE 7.60% 11.09% 12.59% 14.44% 8.46% 6.13% 7.40% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 105.50 100.44 101.68 101.82 190.47 342.67 315.88 -16.69%
EPS 3.64 5.00 5.16 5.92 6.42 8.64 7.40 -11.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.45 0.41 0.41 0.76 1.41 1.00 -11.50%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 106.49 101.42 103.29 103.16 96.08 86.65 79.10 5.07%
EPS 3.68 5.04 5.24 6.00 3.24 2.18 1.85 12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4845 0.4544 0.4165 0.4154 0.3834 0.3566 0.2504 11.61%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.59 0.505 0.49 0.915 0.87 0.535 0.78 -
P/RPS 0.56 0.50 0.48 0.90 0.46 0.16 0.25 14.37%
P/EPS 16.18 10.12 9.50 15.46 13.53 6.19 10.54 7.39%
EY 6.18 9.88 10.53 6.47 7.39 16.15 9.49 -6.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.12 1.20 2.23 1.14 0.38 0.78 7.87%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 25/08/20 22/08/19 23/08/18 25/08/17 25/08/16 24/08/15 -
Price 0.595 0.535 0.53 0.905 1.04 0.55 0.76 -
P/RPS 0.56 0.53 0.52 0.89 0.55 0.16 0.24 15.15%
P/EPS 16.32 10.72 10.27 15.29 16.17 6.37 10.27 8.01%
EY 6.13 9.33 9.74 6.54 6.18 15.71 9.74 -7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.19 1.29 2.21 1.37 0.39 0.76 8.49%

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