[CCK] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -2.94%
YoY- -2.7%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Revenue 606,629 545,949 508,286 473,336 411,396 419,569 397,718 6.70%
PBT 35,066 24,894 17,574 13,741 15,389 30,388 27,705 3.68%
Tax -8,562 -7,130 -4,669 -3,741 -5,121 -8,810 -7,985 1.07%
NP 26,504 17,764 12,905 10,000 10,268 21,577 19,720 4.64%
-
NP to SH 26,466 17,734 12,889 9,985 10,262 21,294 19,577 4.74%
-
Tax Rate 24.42% 28.64% 26.57% 27.23% 33.28% 28.99% 28.82% -
Total Cost 580,125 528,185 495,381 463,336 401,128 397,992 377,998 6.80%
-
Net Worth 244,050 151,291 159,823 151,636 145,572 140,317 134,055 9.64%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Net Worth 244,050 151,291 159,823 151,636 145,572 140,317 134,055 9.64%
NOSH 315,359 210,126 155,168 154,731 154,863 157,660 157,712 11.23%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
NP Margin 4.37% 3.25% 2.54% 2.11% 2.50% 5.14% 4.96% -
ROE 10.84% 11.72% 8.06% 6.59% 7.05% 15.18% 14.60% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
RPS 193.88 259.82 327.57 305.91 265.65 266.12 252.18 -3.95%
EPS 8.45 8.44 8.31 6.45 6.63 13.51 12.41 -5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 1.03 0.98 0.94 0.89 0.85 -1.31%
Adjusted Per Share Value based on latest NOSH - 155,165
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
RPS 97.71 87.94 81.87 76.24 66.27 67.58 64.06 6.70%
EPS 4.26 2.86 2.08 1.61 1.65 3.43 3.15 4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3931 0.2437 0.2574 0.2443 0.2345 0.226 0.2159 9.64%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 -
Price 0.95 0.585 0.77 0.955 0.84 0.90 0.75 -
P/RPS 0.49 0.23 0.24 0.31 0.32 0.34 0.30 7.83%
P/EPS 11.23 6.93 9.27 14.80 12.68 6.66 6.04 10.00%
EY 8.90 14.43 10.79 6.76 7.89 15.01 16.55 -9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.81 0.75 0.97 0.89 1.01 0.88 5.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Date 24/11/17 25/11/16 27/11/15 24/11/14 27/11/13 17/05/12 23/05/11 -
Price 1.06 0.58 0.755 0.885 0.815 0.89 0.86 -
P/RPS 0.55 0.22 0.23 0.29 0.31 0.33 0.34 7.67%
P/EPS 12.53 6.87 9.09 13.71 12.30 6.59 6.93 9.52%
EY 7.98 14.55 11.00 7.29 8.13 15.18 14.43 -8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.81 0.73 0.90 0.87 1.00 1.01 4.67%

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