[CCK] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -67.84%
YoY- -14.29%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Revenue 153,655 142,358 124,458 124,171 117,335 94,583 114,832 4.57%
PBT 15,954 8,122 4,168 3,519 4,162 2,402 8,179 10.81%
Tax -3,533 -1,416 -1,166 -851 -1,051 -921 -2,581 4.94%
NP 12,421 6,706 3,002 2,668 3,111 1,481 5,598 13.03%
-
NP to SH 12,411 6,701 2,995 2,663 3,107 1,475 5,544 13.19%
-
Tax Rate 22.14% 17.43% 27.98% 24.18% 25.25% 38.34% 31.56% -
Total Cost 141,234 135,652 121,456 121,503 114,224 93,102 109,234 4.02%
-
Net Worth 264,011 0 217,253 155,730 149,939 142,238 137,025 10.60%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Net Worth 264,011 0 217,253 155,730 149,939 142,238 137,025 10.60%
NOSH 315,359 315,359 155,181 155,730 154,577 156,306 157,500 11.26%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
NP Margin 8.08% 4.71% 2.41% 2.15% 2.65% 1.57% 4.87% -
ROE 4.70% 0.00% 1.38% 1.71% 2.07% 1.04% 4.05% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
RPS 48.89 45.45 80.20 79.73 75.91 60.51 72.91 -5.95%
EPS 3.95 2.14 1.93 1.71 2.01 0.95 3.52 1.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.00 1.40 1.00 0.97 0.91 0.87 -0.53%
Adjusted Per Share Value based on latest NOSH - 155,730
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
RPS 24.75 22.93 20.05 20.00 18.90 15.24 18.50 4.57%
EPS 2.00 1.08 0.48 0.43 0.50 0.24 0.89 13.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4253 0.00 0.3499 0.2508 0.2415 0.2291 0.2207 10.61%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/09/11 -
Price 1.31 0.64 1.14 0.81 0.845 0.90 0.73 -
P/RPS 2.68 1.41 1.42 1.02 1.11 1.49 1.00 16.36%
P/EPS 33.17 29.91 59.07 47.37 42.04 95.37 20.74 7.48%
EY 3.01 3.34 1.69 2.11 2.38 1.05 4.82 -6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 0.81 0.81 0.87 0.99 0.84 9.98%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Date 28/05/18 26/05/17 30/05/16 27/05/15 27/05/14 28/05/13 22/11/11 -
Price 1.71 0.96 1.20 0.80 0.86 0.90 0.79 -
P/RPS 3.50 2.11 1.50 1.00 1.13 1.49 1.08 19.81%
P/EPS 43.30 44.87 62.18 46.78 42.79 95.37 22.44 10.63%
EY 2.31 2.23 1.61 2.14 2.34 1.05 4.46 -9.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 0.00 0.86 0.80 0.89 0.99 0.91 13.21%

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