[CCK] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 93.5%
YoY- -3.88%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 487,718 407,436 330,558 314,827 320,632 320,223 298,246 8.53%
PBT 42,686 29,425 14,829 20,147 20,845 23,702 13,258 21.50%
Tax -9,768 -6,679 -3,404 -4,491 -4,553 -5,063 -3,178 20.56%
NP 32,918 22,746 11,425 15,656 16,292 18,639 10,080 21.79%
-
NP to SH 32,918 22,746 11,425 15,641 16,272 18,618 10,068 21.81%
-
Tax Rate 22.88% 22.70% 22.96% 22.29% 21.84% 21.36% 23.97% -
Total Cost 454,800 384,690 319,133 299,171 304,340 301,584 288,166 7.89%
-
Net Worth 385,236 331,697 300,789 282,094 258,584 257,892 238,006 8.35%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 385,236 331,697 300,789 282,094 258,584 257,892 238,006 8.35%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 315,359 12.24%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.75% 5.58% 3.46% 4.97% 5.08% 5.82% 3.38% -
ROE 8.54% 6.86% 3.80% 5.54% 6.29% 7.22% 4.23% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 78.49 65.10 52.75 50.22 50.84 50.91 95.24 -3.17%
EPS 5.30 3.63 1.82 2.50 2.58 2.96 3.21 8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.53 0.48 0.45 0.41 0.41 0.76 -3.33%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 78.56 65.63 53.25 50.71 51.65 51.58 48.04 8.53%
EPS 5.30 3.66 1.84 2.52 2.62 3.00 1.62 21.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6205 0.5343 0.4845 0.4544 0.4165 0.4154 0.3834 8.35%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.695 0.58 0.59 0.505 0.49 0.915 0.87 -
P/RPS 0.89 0.89 1.12 1.01 0.96 1.80 0.91 -0.36%
P/EPS 13.12 15.96 32.36 20.24 18.99 30.91 27.06 -11.36%
EY 7.62 6.27 3.09 4.94 5.27 3.23 3.70 12.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.09 1.23 1.12 1.20 2.23 1.14 -0.29%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 25/08/21 25/08/20 22/08/19 23/08/18 25/08/17 -
Price 0.815 0.59 0.595 0.535 0.53 0.905 1.04 -
P/RPS 1.04 0.91 1.13 1.07 1.04 1.78 1.09 -0.77%
P/EPS 15.38 16.23 32.63 21.44 20.54 30.58 32.35 -11.65%
EY 6.50 6.16 3.06 4.66 4.87 3.27 3.09 13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.11 1.24 1.19 1.29 2.21 1.37 -0.74%

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