[CCK] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -56.9%
YoY- 85.21%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 163,669 160,963 155,270 153,655 142,358 124,458 124,171 4.70%
PBT 7,896 10,492 9,601 15,954 8,122 4,168 3,519 14.40%
Tax -1,835 -2,404 -2,192 -3,533 -1,416 -1,166 -851 13.64%
NP 6,061 8,088 7,409 12,421 6,706 3,002 2,668 14.64%
-
NP to SH 6,061 8,083 7,396 12,411 6,701 2,995 2,663 14.67%
-
Tax Rate 23.24% 22.91% 22.83% 22.14% 17.43% 27.98% 24.18% -
Total Cost 157,608 152,875 147,861 141,234 135,652 121,456 121,503 4.42%
-
Net Worth 307,056 282,130 258,584 264,011 0 217,253 155,730 11.96%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 307,056 282,130 258,584 264,011 0 217,253 155,730 11.96%
NOSH 630,718 630,718 630,718 315,359 315,359 155,181 155,730 26.22%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.70% 5.02% 4.77% 8.08% 4.71% 2.41% 2.15% -
ROE 1.97% 2.86% 2.86% 4.70% 0.00% 1.38% 1.71% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 26.12 25.67 24.62 48.89 45.45 80.20 79.73 -16.95%
EPS 0.97 1.29 1.17 3.95 2.14 1.93 1.71 -9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.45 0.41 0.84 0.00 1.40 1.00 -11.19%
Adjusted Per Share Value based on latest NOSH - 315,359
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 26.36 25.93 25.01 24.75 22.93 20.05 20.00 4.70%
EPS 0.98 1.30 1.19 2.00 1.08 0.48 0.43 14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4946 0.4544 0.4165 0.4253 0.00 0.3499 0.2508 11.97%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.68 0.465 0.60 1.31 0.64 1.14 0.81 -
P/RPS 2.60 1.81 2.44 2.68 1.41 1.42 1.02 16.86%
P/EPS 70.31 36.07 51.17 33.17 29.91 59.07 47.37 6.79%
EY 1.42 2.77 1.95 3.01 3.34 1.69 2.11 -6.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.03 1.46 1.56 0.00 0.81 0.81 9.40%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 25/08/20 28/05/19 28/05/18 26/05/17 30/05/16 27/05/15 -
Price 0.675 0.535 0.575 1.71 0.96 1.20 0.80 -
P/RPS 2.58 2.08 2.34 3.50 2.11 1.50 1.00 17.09%
P/EPS 69.79 41.50 49.03 43.30 44.87 62.18 46.78 6.88%
EY 1.43 2.41 2.04 2.31 2.23 1.61 2.14 -6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.19 1.40 2.04 0.00 0.86 0.80 9.50%

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