[CCK] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 68.06%
YoY- 29.08%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Revenue 471,242 454,972 409,462 381,215 355,002 308,547 314,677 6.40%
PBT 30,310 26,300 18,671 13,181 10,306 11,542 22,791 4.48%
Tax -6,403 -6,422 -5,348 -3,502 -2,806 -3,841 -6,608 -0.48%
NP 23,907 19,878 13,323 9,679 7,500 7,701 16,183 6.18%
-
NP to SH 23,880 19,850 13,301 9,667 7,489 7,697 15,971 6.38%
-
Tax Rate 21.13% 24.42% 28.64% 26.57% 27.23% 33.28% 28.99% -
Total Cost 447,335 435,094 396,139 371,536 347,502 300,846 298,494 6.41%
-
Net Worth 258,248 244,050 151,291 159,823 151,636 145,572 140,317 9.83%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Net Worth 258,248 244,050 151,291 159,823 151,636 145,572 140,317 9.83%
NOSH 630,718 315,359 210,126 155,168 154,731 154,863 157,660 23.75%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
NP Margin 5.07% 4.37% 3.25% 2.54% 2.11% 2.50% 5.14% -
ROE 9.25% 8.13% 8.79% 6.05% 4.94% 5.29% 11.38% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 74.82 145.41 194.86 245.68 229.43 199.24 199.59 -14.00%
EPS 3.79 6.34 6.33 6.23 4.84 4.97 10.13 -14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.78 0.72 1.03 0.98 0.94 0.89 -11.23%
Adjusted Per Share Value based on latest NOSH - 155,357
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 74.72 72.14 64.92 60.44 56.29 48.92 49.89 6.40%
EPS 3.79 3.15 2.11 1.53 1.19 1.22 2.53 6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4095 0.3869 0.2399 0.2534 0.2404 0.2308 0.2225 9.83%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 -
Price 0.855 0.95 0.585 0.77 0.955 0.84 0.90 -
P/RPS 1.14 0.65 0.30 0.31 0.42 0.42 0.45 15.36%
P/EPS 22.55 14.97 9.24 12.36 19.73 16.90 8.88 15.40%
EY 4.43 6.68 10.82 8.09 5.07 5.92 11.26 -13.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.22 0.81 0.75 0.97 0.89 1.01 11.82%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 23/11/18 24/11/17 25/11/16 27/11/15 24/11/14 27/11/13 17/05/12 -
Price 0.62 1.06 0.58 0.755 0.885 0.815 0.89 -
P/RPS 0.83 0.73 0.30 0.31 0.39 0.41 0.45 9.86%
P/EPS 16.35 16.71 9.16 12.12 18.29 16.40 8.79 10.01%
EY 6.11 5.99 10.91 8.25 5.47 6.10 11.38 -9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.36 0.81 0.73 0.90 0.87 1.00 6.54%

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