[CCK] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 12.47%
YoY- -63.72%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Revenue 144,523 121,363 114,862 94,192 101,135 98,719 89,877 7.57%
PBT 6,039 4,258 3,017 2,730 8,220 6,974 6,089 -0.12%
Tax -2,248 -1,167 -975 -1,074 -2,309 -2,014 -3,504 -6.59%
NP 3,791 3,091 2,042 1,656 5,911 4,960 2,585 6.06%
-
NP to SH 3,786 3,089 2,037 1,659 5,789 4,934 2,580 6.07%
-
Tax Rate 37.22% 27.41% 32.32% 39.34% 28.09% 28.88% 57.55% -
Total Cost 140,732 118,272 112,820 92,536 95,224 93,759 87,292 7.62%
-
Net Worth 221,504 155,226 148,145 141,092 137,232 130,625 119,665 9.93%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 221,504 155,226 148,145 141,092 137,232 130,625 119,665 9.93%
NOSH 157,095 155,226 154,318 155,046 157,738 157,380 157,454 -0.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.62% 2.55% 1.78% 1.76% 5.84% 5.02% 2.88% -
ROE 1.71% 1.99% 1.38% 1.18% 4.22% 3.78% 2.16% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
RPS 92.00 78.18 74.43 60.75 64.12 62.73 57.08 7.61%
EPS 2.41 1.99 1.32 1.07 3.67 3.13 1.65 6.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.00 0.96 0.91 0.87 0.83 0.76 9.97%
Adjusted Per Share Value based on latest NOSH - 155,046
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.28 19.55 18.50 15.17 16.29 15.90 14.48 7.57%
EPS 0.61 0.50 0.33 0.27 0.93 0.79 0.42 5.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3568 0.25 0.2386 0.2273 0.221 0.2104 0.1928 9.93%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 30/12/11 30/12/10 31/12/09 -
Price 0.535 0.78 0.86 0.83 0.77 0.68 0.62 -
P/RPS 0.58 1.00 1.16 1.37 1.20 1.08 1.09 -9.24%
P/EPS 22.20 39.20 65.15 77.57 20.98 21.69 37.84 -7.87%
EY 4.50 2.55 1.53 1.29 4.77 4.61 2.64 8.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.78 0.90 0.91 0.89 0.82 0.82 -11.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Date 25/08/16 24/08/15 27/08/14 30/08/13 21/02/12 25/02/11 22/02/10 -
Price 0.55 0.76 1.02 0.80 0.84 0.66 0.65 -
P/RPS 0.60 0.97 1.37 1.32 1.31 1.05 1.14 -9.40%
P/EPS 22.82 38.19 77.27 74.77 22.89 21.05 39.67 -8.15%
EY 4.38 2.62 1.29 1.34 4.37 4.75 2.52 8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.76 1.06 0.88 0.97 0.80 0.86 -11.45%

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