[CCK] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 112.47%
YoY- -84.74%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Revenue 268,981 245,534 232,197 188,775 215,967 203,458 185,213 5.90%
PBT 10,207 7,777 7,179 5,132 16,399 15,719 13,495 -4.20%
Tax -3,413 -2,018 -2,026 -1,995 -4,890 -4,654 -5,805 -7.84%
NP 6,794 5,759 5,153 3,137 11,509 11,065 7,690 -1.88%
-
NP to SH 6,782 5,752 5,144 3,134 11,333 10,982 7,635 -1.80%
-
Tax Rate 33.44% 25.95% 28.22% 38.87% 29.82% 29.61% 43.02% -
Total Cost 262,187 239,775 227,044 185,638 204,458 192,393 177,523 6.18%
-
Net Worth 221,356 155,459 148,742 143,626 137,130 130,701 119,841 9.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 221,356 155,459 148,742 143,626 137,130 130,701 119,841 9.89%
NOSH 156,990 155,459 154,939 156,115 157,621 157,471 157,685 -0.06%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.53% 2.35% 2.22% 1.66% 5.33% 5.44% 4.15% -
ROE 3.06% 3.70% 3.46% 2.18% 8.26% 8.40% 6.37% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
RPS 171.34 157.94 149.86 120.92 137.02 129.20 117.46 5.97%
EPS 4.32 3.70 3.32 2.02 7.19 6.96 4.84 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.00 0.96 0.92 0.87 0.83 0.76 9.97%
Adjusted Per Share Value based on latest NOSH - 155,046
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.65 38.93 36.81 29.93 34.24 32.26 29.37 5.90%
EPS 1.08 0.91 0.82 0.50 1.80 1.74 1.21 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.351 0.2465 0.2358 0.2277 0.2174 0.2072 0.19 9.90%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 30/12/11 30/12/10 31/12/09 -
Price 0.535 0.78 0.86 0.83 0.77 0.68 0.62 -
P/RPS 0.31 0.49 0.57 0.69 0.56 0.53 0.53 -7.91%
P/EPS 12.38 21.08 25.90 41.35 10.71 9.75 12.80 -0.51%
EY 8.07 4.74 3.86 2.42 9.34 10.26 7.81 0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.78 0.90 0.90 0.89 0.82 0.82 -11.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Date 25/08/16 24/08/15 27/08/14 30/08/13 21/02/12 25/02/11 22/02/10 -
Price 0.55 0.76 1.02 0.80 0.84 0.66 0.65 -
P/RPS 0.32 0.48 0.68 0.66 0.61 0.51 0.55 -7.99%
P/EPS 12.73 20.54 30.72 39.85 11.68 9.46 13.42 -0.80%
EY 7.85 4.87 3.25 2.51 8.56 10.57 7.45 0.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.76 1.06 0.87 0.97 0.80 0.86 -11.45%

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