[CCK] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -14.49%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 671,729 640,021 648,544 628,322 606,629 545,949 508,286 4.75%
PBT 30,561 42,325 41,010 40,413 35,066 24,894 17,574 9.65%
Tax -7,072 -9,120 -9,028 -8,537 -8,562 -7,130 -4,669 7.15%
NP 23,489 33,205 31,982 31,876 26,504 17,764 12,905 10.48%
-
NP to SH 23,489 33,166 31,946 31,840 26,466 17,734 12,889 10.50%
-
Tax Rate 23.14% 21.55% 22.01% 21.12% 24.42% 28.64% 26.57% -
Total Cost 648,240 606,816 616,561 596,446 580,125 528,185 495,381 4.57%
-
Net Worth 307,056 288,325 264,896 258,248 244,050 151,291 159,823 11.48%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 307,056 288,325 264,896 258,248 244,050 151,291 159,823 11.48%
NOSH 630,718 630,718 630,718 630,718 315,359 210,126 155,168 26.30%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.50% 5.19% 4.93% 5.07% 4.37% 3.25% 2.54% -
ROE 7.65% 11.50% 12.06% 12.33% 10.84% 11.72% 8.06% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 107.19 102.11 102.83 99.75 193.88 259.82 327.57 -16.97%
EPS 3.75 5.29 5.07 5.05 8.45 8.44 8.31 -12.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.46 0.42 0.41 0.78 0.72 1.03 -11.63%
Adjusted Per Share Value based on latest NOSH - 630,718
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 108.20 103.09 104.46 101.21 97.71 87.94 81.87 4.75%
EPS 3.78 5.34 5.15 5.13 4.26 2.86 2.08 10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4946 0.4644 0.4267 0.416 0.3931 0.2437 0.2574 11.48%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.575 0.505 0.485 0.855 0.95 0.585 0.77 -
P/RPS 0.54 0.49 0.47 0.86 0.49 0.23 0.24 14.45%
P/EPS 15.34 9.54 9.58 16.91 11.23 6.93 9.27 8.74%
EY 6.52 10.48 10.44 5.91 8.90 14.43 10.79 -8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.10 1.15 2.09 1.22 0.81 0.75 7.68%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 23/11/20 21/11/19 23/11/18 24/11/17 25/11/16 27/11/15 -
Price 0.575 0.525 0.565 0.62 1.06 0.58 0.755 -
P/RPS 0.54 0.51 0.55 0.62 0.55 0.22 0.23 15.27%
P/EPS 15.34 9.92 11.15 12.27 12.53 6.87 9.09 9.10%
EY 6.52 10.08 8.97 8.15 7.98 14.55 11.00 -8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 1.35 1.51 1.36 0.81 0.73 8.17%

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