[CCK] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 145.6%
YoY- 74.1%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 409,462 381,215 355,002 308,547 314,677 298,289 273,340 6.40%
PBT 18,671 13,181 10,306 11,542 22,791 20,779 18,576 0.07%
Tax -5,348 -3,502 -2,806 -3,841 -6,608 -5,989 -7,220 -4.50%
NP 13,323 9,679 7,500 7,701 16,183 14,790 11,356 2.48%
-
NP to SH 13,301 9,667 7,489 7,697 15,971 14,683 11,339 2.48%
-
Tax Rate 28.64% 26.57% 27.23% 33.28% 28.99% 28.82% 38.87% -
Total Cost 396,139 371,536 347,502 300,846 298,494 283,499 261,984 6.56%
-
Net Worth 151,291 159,823 151,636 145,572 140,317 134,055 119,855 3.64%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 151,291 159,823 151,636 145,572 140,317 134,055 119,855 3.64%
NOSH 210,126 155,168 154,731 154,863 157,660 157,712 157,705 4.50%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.25% 2.54% 2.11% 2.50% 5.14% 4.96% 4.15% -
ROE 8.79% 6.05% 4.94% 5.29% 11.38% 10.95% 9.46% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 194.86 245.68 229.43 199.24 199.59 189.14 173.32 1.81%
EPS 6.33 6.23 4.84 4.97 10.13 9.31 7.19 -1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.03 0.98 0.94 0.89 0.85 0.76 -0.82%
Adjusted Per Share Value based on latest NOSH - 154,863
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 65.95 61.40 57.18 49.70 50.69 48.05 44.03 6.40%
EPS 2.14 1.56 1.21 1.24 2.57 2.37 1.83 2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2437 0.2574 0.2443 0.2345 0.226 0.2159 0.1931 3.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 -
Price 0.585 0.77 0.955 0.84 0.90 0.75 0.65 -
P/RPS 0.30 0.31 0.42 0.42 0.45 0.40 0.38 -3.56%
P/EPS 9.24 12.36 19.73 16.90 8.88 8.06 9.04 0.33%
EY 10.82 8.09 5.07 5.92 11.26 12.41 11.06 -0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.97 0.89 1.01 0.88 0.86 -0.91%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/11/16 27/11/15 24/11/14 27/11/13 17/05/12 23/05/11 24/05/10 -
Price 0.58 0.755 0.885 0.815 0.89 0.86 0.62 -
P/RPS 0.30 0.31 0.39 0.41 0.45 0.45 0.36 -2.76%
P/EPS 9.16 12.12 18.29 16.40 8.79 9.24 8.62 0.93%
EY 10.91 8.25 5.47 6.10 11.38 10.83 11.60 -0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.73 0.90 0.87 1.00 1.01 0.82 -0.18%

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