[CCK] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 7.6%
YoY- 67.5%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Revenue 623,165 609,259 553,125 509,051 451,282 435,722 410,898 6.60%
PBT 35,969 38,070 25,846 18,861 12,947 15,521 29,196 3.25%
Tax -8,040 -9,242 -7,531 -4,976 -4,650 -5,177 -8,384 -0.64%
NP 27,929 28,828 18,315 13,885 8,297 10,344 20,812 4.62%
-
NP to SH 27,898 28,798 18,296 13,869 8,280 7,429 20,544 4.81%
-
Tax Rate 22.35% 24.28% 29.14% 26.38% 35.92% 33.35% 28.72% -
Total Cost 595,236 580,431 534,810 495,166 442,985 425,378 390,086 6.71%
-
Net Worth 264,254 255,110 235,287 217,431 162,635 142,408 145,053 9.65%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Net Worth 264,254 255,110 235,287 217,431 162,635 142,408 145,053 9.65%
NOSH 630,718 315,359 315,359 155,307 167,664 154,791 157,666 23.74%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
NP Margin 4.48% 4.73% 3.31% 2.73% 1.84% 2.37% 5.07% -
ROE 10.56% 11.29% 7.78% 6.38% 5.09% 5.22% 14.16% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
RPS 99.04 193.45 176.31 327.77 269.16 281.49 260.61 -13.81%
EPS 4.43 9.18 5.83 8.93 5.33 6.67 13.03 -15.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.81 0.75 1.40 0.97 0.92 0.92 -11.35%
Adjusted Per Share Value based on latest NOSH - 155,629
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
RPS 98.80 96.60 87.70 80.71 71.55 69.08 65.15 6.60%
EPS 4.42 4.57 2.90 2.20 1.31 1.18 3.26 4.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.419 0.4045 0.373 0.3447 0.2579 0.2258 0.23 9.65%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 -
Price 0.395 1.10 0.67 1.02 0.84 0.855 0.89 -
P/RPS 0.40 0.57 0.38 0.31 0.31 0.30 0.34 2.52%
P/EPS 8.91 12.03 11.49 11.42 17.01 17.81 6.83 4.17%
EY 11.23 8.31 8.70 8.75 5.88 5.61 14.64 -3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.36 0.89 0.73 0.87 0.93 0.97 -0.48%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Date 25/02/19 26/02/18 23/02/17 29/02/16 27/02/15 27/02/14 22/08/12 -
Price 0.645 1.26 0.66 1.15 0.90 0.83 0.89 -
P/RPS 0.65 0.65 0.37 0.35 0.33 0.29 0.34 10.47%
P/EPS 14.55 13.78 11.32 12.88 18.22 17.29 6.83 12.32%
EY 6.87 7.26 8.84 7.77 5.49 5.78 14.64 -10.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.56 0.88 0.82 0.93 0.90 0.97 7.36%

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