[CCK] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.61%
YoY- -60.91%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 553,125 509,051 451,282 435,722 410,898 391,979 351,211 7.22%
PBT 25,846 18,861 12,947 15,521 29,196 25,539 24,358 0.91%
Tax -7,531 -4,976 -4,650 -5,177 -8,384 -6,994 -8,893 -2.52%
NP 18,315 13,885 8,297 10,344 20,812 18,545 15,465 2.63%
-
NP to SH 18,296 13,869 8,280 7,429 20,544 18,396 15,375 2.70%
-
Tax Rate 29.14% 26.38% 35.92% 33.35% 28.72% 27.39% 36.51% -
Total Cost 534,810 495,166 442,985 425,378 390,086 373,434 335,746 7.41%
-
Net Worth 235,287 217,431 162,635 142,408 145,053 132,413 124,576 10.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 235,287 217,431 162,635 142,408 145,053 132,413 124,576 10.26%
NOSH 315,359 155,307 167,664 154,791 157,666 157,634 157,692 11.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.31% 2.73% 1.84% 2.37% 5.07% 4.73% 4.40% -
ROE 7.78% 6.38% 5.09% 5.22% 14.16% 13.89% 12.34% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 176.31 327.77 269.16 281.49 260.61 248.66 222.72 -3.52%
EPS 5.83 8.93 5.33 6.67 13.03 11.67 9.75 -7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 1.40 0.97 0.92 0.92 0.84 0.79 -0.79%
Adjusted Per Share Value based on latest NOSH - 154,721
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 89.10 82.00 72.69 70.18 66.19 63.14 56.57 7.22%
EPS 2.95 2.23 1.33 1.20 3.31 2.96 2.48 2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.379 0.3502 0.262 0.2294 0.2336 0.2133 0.2007 10.25%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 -
Price 0.67 1.02 0.84 0.855 0.89 0.75 0.64 -
P/RPS 0.38 0.31 0.31 0.30 0.34 0.30 0.29 4.23%
P/EPS 11.49 11.42 17.01 17.81 6.83 6.43 6.56 8.99%
EY 8.70 8.75 5.88 5.61 14.64 15.56 15.23 -8.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.73 0.87 0.93 0.97 0.89 0.81 1.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/02/17 29/02/16 27/02/15 27/02/14 22/08/12 23/08/11 24/08/10 -
Price 0.66 1.15 0.90 0.83 0.89 0.73 0.69 -
P/RPS 0.37 0.35 0.33 0.29 0.34 0.29 0.31 2.75%
P/EPS 11.32 12.88 18.22 17.29 6.83 6.26 7.08 7.47%
EY 8.84 7.77 5.49 5.78 14.64 15.99 14.13 -6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.93 0.90 0.97 0.87 0.87 0.17%

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