[CCK] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 116.0%
YoY- 11.82%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Revenue 320,223 298,246 268,981 245,534 232,197 188,775 215,967 6.24%
PBT 23,702 13,258 10,207 7,777 7,179 5,132 16,399 5.82%
Tax -5,063 -3,178 -3,413 -2,018 -2,026 -1,995 -4,890 0.53%
NP 18,639 10,080 6,794 5,759 5,153 3,137 11,509 7.69%
-
NP to SH 18,618 10,068 6,782 5,752 5,144 3,134 11,333 7.93%
-
Tax Rate 21.36% 23.97% 33.44% 25.95% 28.22% 38.87% 29.82% -
Total Cost 301,584 288,166 262,187 239,775 227,044 185,638 204,458 6.16%
-
Net Worth 257,892 238,006 221,356 155,459 148,742 143,626 137,130 10.20%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Net Worth 257,892 238,006 221,356 155,459 148,742 143,626 137,130 10.20%
NOSH 630,718 315,359 156,990 155,459 154,939 156,115 157,621 23.77%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
NP Margin 5.82% 3.38% 2.53% 2.35% 2.22% 1.66% 5.33% -
ROE 7.22% 4.23% 3.06% 3.70% 3.46% 2.18% 8.26% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
RPS 50.91 95.24 171.34 157.94 149.86 120.92 137.02 -14.12%
EPS 2.96 3.21 4.32 3.70 3.32 2.02 7.19 -12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.76 1.41 1.00 0.96 0.92 0.87 -10.92%
Adjusted Per Share Value based on latest NOSH - 155,226
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
RPS 51.58 48.04 43.33 39.55 37.40 30.41 34.79 6.24%
EPS 3.00 1.62 1.09 0.93 0.83 0.50 1.83 7.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4154 0.3834 0.3566 0.2504 0.2396 0.2313 0.2209 10.20%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 30/12/11 -
Price 0.915 0.87 0.535 0.78 0.86 0.83 0.77 -
P/RPS 1.80 0.91 0.31 0.49 0.57 0.69 0.56 19.67%
P/EPS 30.91 27.06 12.38 21.08 25.90 41.35 10.71 17.70%
EY 3.23 3.70 8.07 4.74 3.86 2.42 9.34 -15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.14 0.38 0.78 0.90 0.90 0.89 15.17%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Date 23/08/18 25/08/17 25/08/16 24/08/15 27/08/14 30/08/13 21/02/12 -
Price 0.905 1.04 0.55 0.76 1.02 0.80 0.84 -
P/RPS 1.78 1.09 0.32 0.48 0.68 0.66 0.61 17.90%
P/EPS 30.58 32.35 12.73 20.54 30.72 39.85 11.68 15.95%
EY 3.27 3.09 7.85 4.87 3.25 2.51 8.56 -13.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.37 0.39 0.76 1.06 0.87 0.97 13.50%

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