[CCK] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 3.17%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 659,740 623,165 609,259 553,125 509,051 451,282 435,722 7.15%
PBT 43,557 35,969 38,070 25,846 18,861 12,947 15,521 18.75%
Tax -9,896 -8,040 -9,242 -7,531 -4,976 -4,650 -5,177 11.39%
NP 33,661 27,929 28,828 18,315 13,885 8,297 10,344 21.72%
-
NP to SH 33,622 27,898 28,798 18,296 13,869 8,280 7,429 28.59%
-
Tax Rate 22.72% 22.35% 24.28% 29.14% 26.38% 35.92% 33.35% -
Total Cost 626,079 595,236 580,431 534,810 495,166 442,985 425,378 6.65%
-
Net Worth 276,004 264,254 255,110 235,287 217,431 162,635 142,408 11.65%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 276,004 264,254 255,110 235,287 217,431 162,635 142,408 11.65%
NOSH 630,718 630,718 315,359 315,359 155,307 167,664 154,791 26.36%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.10% 4.48% 4.73% 3.31% 2.73% 1.84% 2.37% -
ROE 12.18% 10.56% 11.29% 7.78% 6.38% 5.09% 5.22% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 105.17 99.04 193.45 176.31 327.77 269.16 281.49 -15.12%
EPS 5.34 4.43 9.18 5.83 8.93 5.33 6.67 -3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.42 0.81 0.75 1.40 0.97 0.92 -11.56%
Adjusted Per Share Value based on latest NOSH - 315,359
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 104.60 98.80 96.60 87.70 80.71 71.55 69.08 7.15%
EPS 5.33 4.42 4.57 2.90 2.20 1.31 1.18 28.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4376 0.419 0.4045 0.373 0.3447 0.2579 0.2258 11.65%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.525 0.395 1.10 0.67 1.02 0.84 0.855 -
P/RPS 0.50 0.40 0.57 0.38 0.31 0.31 0.30 8.88%
P/EPS 9.79 8.91 12.03 11.49 11.42 17.01 17.81 -9.48%
EY 10.21 11.23 8.31 8.70 8.75 5.88 5.61 10.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.94 1.36 0.89 0.73 0.87 0.93 4.19%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 25/02/19 26/02/18 23/02/17 29/02/16 27/02/15 27/02/14 -
Price 0.505 0.645 1.26 0.66 1.15 0.90 0.83 -
P/RPS 0.48 0.65 0.65 0.37 0.35 0.33 0.29 8.75%
P/EPS 9.42 14.55 13.78 11.32 12.88 18.22 17.29 -9.62%
EY 10.61 6.87 7.26 8.84 7.77 5.49 5.78 10.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.54 1.56 0.88 0.82 0.93 0.90 4.16%

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