[CCK] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 50.25%
YoY- 48.45%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 314,827 320,632 320,223 298,246 268,981 245,534 232,197 5.20%
PBT 20,147 20,845 23,702 13,258 10,207 7,777 7,179 18.74%
Tax -4,491 -4,553 -5,063 -3,178 -3,413 -2,018 -2,026 14.17%
NP 15,656 16,292 18,639 10,080 6,794 5,759 5,153 20.32%
-
NP to SH 15,641 16,272 18,618 10,068 6,782 5,752 5,144 20.34%
-
Tax Rate 22.29% 21.84% 21.36% 23.97% 33.44% 25.95% 28.22% -
Total Cost 299,171 304,340 301,584 288,166 262,187 239,775 227,044 4.70%
-
Net Worth 282,094 258,584 257,892 238,006 221,356 155,459 148,742 11.24%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 282,094 258,584 257,892 238,006 221,356 155,459 148,742 11.24%
NOSH 630,718 630,718 630,718 315,359 156,990 155,459 154,939 26.33%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.97% 5.08% 5.82% 3.38% 2.53% 2.35% 2.22% -
ROE 5.54% 6.29% 7.22% 4.23% 3.06% 3.70% 3.46% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 50.22 50.84 50.91 95.24 171.34 157.94 149.86 -16.64%
EPS 2.50 2.58 2.96 3.21 4.32 3.70 3.32 -4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.41 0.41 0.76 1.41 1.00 0.96 -11.85%
Adjusted Per Share Value based on latest NOSH - 315,359
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 49.92 50.84 50.77 47.29 42.65 38.93 36.81 5.20%
EPS 2.48 2.58 2.95 1.60 1.08 0.91 0.82 20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4473 0.41 0.4089 0.3774 0.351 0.2465 0.2358 11.25%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.505 0.49 0.915 0.87 0.535 0.78 0.86 -
P/RPS 1.01 0.96 1.80 0.91 0.31 0.49 0.57 9.99%
P/EPS 20.24 18.99 30.91 27.06 12.38 21.08 25.90 -4.02%
EY 4.94 5.27 3.23 3.70 8.07 4.74 3.86 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.20 2.23 1.14 0.38 0.78 0.90 3.70%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 22/08/19 23/08/18 25/08/17 25/08/16 24/08/15 27/08/14 -
Price 0.535 0.53 0.905 1.04 0.55 0.76 1.02 -
P/RPS 1.07 1.04 1.78 1.09 0.32 0.48 0.68 7.84%
P/EPS 21.44 20.54 30.58 32.35 12.73 20.54 30.72 -5.81%
EY 4.66 4.87 3.27 3.09 7.85 4.87 3.25 6.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.29 2.21 1.37 0.39 0.76 1.06 1.94%

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