[CCK] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 12.04%
YoY- 29.08%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Revenue 628,322 606,629 545,949 508,286 473,336 411,396 419,569 6.40%
PBT 40,413 35,066 24,894 17,574 13,741 15,389 30,388 4.48%
Tax -8,537 -8,562 -7,130 -4,669 -3,741 -5,121 -8,810 -0.48%
NP 31,876 26,504 17,764 12,905 10,000 10,268 21,577 6.18%
-
NP to SH 31,840 26,466 17,734 12,889 9,985 10,262 21,294 6.38%
-
Tax Rate 21.12% 24.42% 28.64% 26.57% 27.23% 33.28% 28.99% -
Total Cost 596,446 580,125 528,185 495,381 463,336 401,128 397,992 6.41%
-
Net Worth 258,248 244,050 151,291 159,823 151,636 145,572 140,317 9.83%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Net Worth 258,248 244,050 151,291 159,823 151,636 145,572 140,317 9.83%
NOSH 630,718 315,359 210,126 155,168 154,731 154,863 157,660 23.75%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
NP Margin 5.07% 4.37% 3.25% 2.54% 2.11% 2.50% 5.14% -
ROE 12.33% 10.84% 11.72% 8.06% 6.59% 7.05% 15.18% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 99.75 193.88 259.82 327.57 305.91 265.65 266.12 -14.00%
EPS 5.05 8.45 8.44 8.31 6.45 6.63 13.51 -14.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.78 0.72 1.03 0.98 0.94 0.89 -11.23%
Adjusted Per Share Value based on latest NOSH - 155,357
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 101.21 97.71 87.94 81.87 76.24 66.27 67.58 6.40%
EPS 5.13 4.26 2.86 2.08 1.61 1.65 3.43 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.416 0.3931 0.2437 0.2574 0.2443 0.2345 0.226 9.83%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 -
Price 0.855 0.95 0.585 0.77 0.955 0.84 0.90 -
P/RPS 0.86 0.49 0.23 0.24 0.31 0.32 0.34 15.33%
P/EPS 16.91 11.23 6.93 9.27 14.80 12.68 6.66 15.40%
EY 5.91 8.90 14.43 10.79 6.76 7.89 15.01 -13.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.22 0.81 0.75 0.97 0.89 1.01 11.82%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 23/11/18 24/11/17 25/11/16 27/11/15 24/11/14 27/11/13 17/05/12 -
Price 0.62 1.06 0.58 0.755 0.885 0.815 0.89 -
P/RPS 0.62 0.55 0.22 0.23 0.29 0.31 0.33 10.18%
P/EPS 12.27 12.53 6.87 9.09 13.71 12.30 6.59 10.02%
EY 8.15 7.98 14.55 11.00 7.29 8.13 15.18 -9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.36 0.81 0.73 0.90 0.87 1.00 6.54%

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