[CCK] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 30.75%
YoY- 37.59%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 648,544 628,322 606,629 545,949 508,286 473,336 411,396 7.87%
PBT 41,010 40,413 35,066 24,894 17,574 13,741 15,389 17.73%
Tax -9,028 -8,537 -8,562 -7,130 -4,669 -3,741 -5,121 9.90%
NP 31,982 31,876 26,504 17,764 12,905 10,000 10,268 20.83%
-
NP to SH 31,946 31,840 26,466 17,734 12,889 9,985 10,262 20.82%
-
Tax Rate 22.01% 21.12% 24.42% 28.64% 26.57% 27.23% 33.28% -
Total Cost 616,561 596,446 580,125 528,185 495,381 463,336 401,128 7.42%
-
Net Worth 264,896 258,248 244,050 151,291 159,823 151,636 145,572 10.48%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 264,896 258,248 244,050 151,291 159,823 151,636 145,572 10.48%
NOSH 630,718 630,718 315,359 210,126 155,168 154,731 154,863 26.35%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.93% 5.07% 4.37% 3.25% 2.54% 2.11% 2.50% -
ROE 12.06% 12.33% 10.84% 11.72% 8.06% 6.59% 7.05% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 102.83 99.75 193.88 259.82 327.57 305.91 265.65 -14.62%
EPS 5.07 5.05 8.45 8.44 8.31 6.45 6.63 -4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.78 0.72 1.03 0.98 0.94 -12.55%
Adjusted Per Share Value based on latest NOSH - 162,568
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 104.46 101.21 97.71 87.94 81.87 76.24 66.27 7.87%
EPS 5.15 5.13 4.26 2.86 2.08 1.61 1.65 20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4267 0.416 0.3931 0.2437 0.2574 0.2443 0.2345 10.48%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.485 0.855 0.95 0.585 0.77 0.955 0.84 -
P/RPS 0.47 0.86 0.49 0.23 0.24 0.31 0.32 6.61%
P/EPS 9.58 16.91 11.23 6.93 9.27 14.80 12.68 -4.56%
EY 10.44 5.91 8.90 14.43 10.79 6.76 7.89 4.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 2.09 1.22 0.81 0.75 0.97 0.89 4.36%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 23/11/18 24/11/17 25/11/16 27/11/15 24/11/14 27/11/13 -
Price 0.565 0.62 1.06 0.58 0.755 0.885 0.815 -
P/RPS 0.55 0.62 0.55 0.22 0.23 0.29 0.31 10.02%
P/EPS 11.15 12.27 12.53 6.87 9.09 13.71 12.30 -1.62%
EY 8.97 8.15 7.98 14.55 11.00 7.29 8.13 1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.51 1.36 0.81 0.73 0.90 0.87 7.59%

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