[CCK] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 72.39%
YoY- 85.21%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 654,676 643,852 621,080 614,620 569,432 497,832 496,684 4.70%
PBT 31,584 41,968 38,404 63,816 32,488 16,672 14,076 14.40%
Tax -7,340 -9,616 -8,768 -14,132 -5,664 -4,664 -3,404 13.64%
NP 24,244 32,352 29,636 49,684 26,824 12,008 10,672 14.64%
-
NP to SH 24,244 32,332 29,584 49,644 26,804 11,980 10,652 14.67%
-
Tax Rate 23.24% 22.91% 22.83% 22.14% 17.43% 27.98% 24.18% -
Total Cost 630,432 611,500 591,444 564,936 542,608 485,824 486,012 4.42%
-
Net Worth 307,056 282,130 258,584 264,011 0 217,253 155,730 11.96%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 307,056 282,130 258,584 264,011 0 217,253 155,730 11.96%
NOSH 630,718 630,718 630,718 315,359 315,359 155,181 155,730 26.22%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.70% 5.02% 4.77% 8.08% 4.71% 2.41% 2.15% -
ROE 7.90% 11.46% 11.44% 18.80% 0.00% 5.51% 6.84% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 104.47 102.69 98.48 195.55 181.81 320.81 318.94 -16.95%
EPS 3.88 5.16 4.68 15.80 8.56 7.72 6.84 -9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.45 0.41 0.84 0.00 1.40 1.00 -11.19%
Adjusted Per Share Value based on latest NOSH - 315,359
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 105.45 103.71 100.04 99.00 91.72 80.19 80.00 4.70%
EPS 3.91 5.21 4.77 8.00 4.32 1.93 1.72 14.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4946 0.4544 0.4165 0.4253 0.00 0.3499 0.2508 11.97%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.68 0.465 0.60 1.31 0.64 1.14 0.81 -
P/RPS 0.65 0.45 0.61 0.67 0.35 0.36 0.25 17.24%
P/EPS 17.58 9.02 12.79 8.29 7.48 14.77 11.84 6.80%
EY 5.69 11.09 7.82 12.06 13.37 6.77 8.44 -6.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.03 1.46 1.56 0.00 0.81 0.81 9.40%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 25/08/20 28/05/19 28/05/18 26/05/17 30/05/16 27/05/15 -
Price 0.675 0.535 0.575 1.71 0.96 1.20 0.80 -
P/RPS 0.65 0.52 0.58 0.87 0.53 0.37 0.25 17.24%
P/EPS 17.45 10.37 12.26 10.83 11.22 15.54 11.70 6.88%
EY 5.73 9.64 8.16 9.24 8.91 6.43 8.55 -6.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.19 1.40 2.04 0.00 0.86 0.80 9.50%

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