[CCK] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 88.5%
YoY- -26.95%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 532,292 487,718 407,436 330,558 314,827 320,632 320,223 8.83%
PBT 52,969 42,686 29,425 14,829 20,147 20,845 23,702 14.32%
Tax -11,830 -9,768 -6,679 -3,404 -4,491 -4,553 -5,063 15.17%
NP 41,139 32,918 22,746 11,425 15,656 16,292 18,639 14.09%
-
NP to SH 41,139 32,918 22,746 11,425 15,641 16,272 18,618 14.11%
-
Tax Rate 22.33% 22.88% 22.70% 22.96% 22.29% 21.84% 21.36% -
Total Cost 491,153 454,800 384,690 319,133 299,171 304,340 301,584 8.45%
-
Net Worth 447,209 385,236 331,697 300,789 282,094 258,584 257,892 9.59%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 447,209 385,236 331,697 300,789 282,094 258,584 257,892 9.59%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.73% 6.75% 5.58% 3.46% 4.97% 5.08% 5.82% -
ROE 9.20% 8.54% 6.86% 3.80% 5.54% 6.29% 7.22% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 85.70 78.49 65.10 52.75 50.22 50.84 50.91 9.05%
EPS 6.62 5.30 3.63 1.82 2.50 2.58 2.96 14.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.62 0.53 0.48 0.45 0.41 0.41 9.82%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 85.74 78.56 65.63 53.25 50.71 51.65 51.58 8.83%
EPS 6.63 5.30 3.66 1.84 2.52 2.62 3.00 14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7203 0.6205 0.5343 0.4845 0.4544 0.4165 0.4154 9.59%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.51 0.695 0.58 0.59 0.505 0.49 0.915 -
P/RPS 1.76 0.89 0.89 1.12 1.01 0.96 1.80 -0.37%
P/EPS 22.80 13.12 15.96 32.36 20.24 18.99 30.91 -4.94%
EY 4.39 7.62 6.27 3.09 4.94 5.27 3.23 5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.12 1.09 1.23 1.12 1.20 2.23 -0.99%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 22/08/23 23/08/22 25/08/21 25/08/20 22/08/19 23/08/18 -
Price 1.77 0.815 0.59 0.595 0.535 0.53 0.905 -
P/RPS 2.07 1.04 0.91 1.13 1.07 1.04 1.78 2.54%
P/EPS 26.72 15.38 16.23 32.63 21.44 20.54 30.58 -2.22%
EY 3.74 6.50 6.16 3.06 4.66 4.87 3.27 2.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.31 1.11 1.24 1.19 1.29 2.21 1.80%

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