[CCK] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 16.0%
YoY- 51.64%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Revenue 166,568 155,888 144,523 121,363 114,862 94,192 101,135 7.97%
PBT 7,748 7,404 6,039 4,258 3,017 2,730 8,220 -0.90%
Tax -1,530 -1,895 -2,248 -1,167 -975 -1,074 -2,309 -6.13%
NP 6,218 5,509 3,791 3,091 2,042 1,656 5,911 0.78%
-
NP to SH 6,206 5,503 3,786 3,089 2,037 1,659 5,789 1.07%
-
Tax Rate 19.75% 25.59% 37.22% 27.41% 32.32% 39.34% 28.09% -
Total Cost 160,350 150,379 140,732 118,272 112,820 92,536 95,224 8.34%
-
Net Worth 257,892 238,006 221,504 155,226 148,145 141,092 137,232 10.19%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Net Worth 257,892 238,006 221,504 155,226 148,145 141,092 137,232 10.19%
NOSH 630,718 315,359 157,095 155,226 154,318 155,046 157,738 23.76%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
NP Margin 3.73% 3.53% 2.62% 2.55% 1.78% 1.76% 5.84% -
ROE 2.41% 2.31% 1.71% 1.99% 1.38% 1.18% 4.22% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
RPS 26.48 49.78 92.00 78.18 74.43 60.75 64.12 -12.71%
EPS 0.99 1.76 2.41 1.99 1.32 1.07 3.67 -18.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.76 1.41 1.00 0.96 0.91 0.87 -10.92%
Adjusted Per Share Value based on latest NOSH - 155,226
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
RPS 26.83 25.11 23.28 19.55 18.50 15.17 16.29 7.97%
EPS 1.00 0.89 0.61 0.50 0.33 0.27 0.93 1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4154 0.3834 0.3568 0.25 0.2386 0.2273 0.221 10.19%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 30/12/11 -
Price 0.915 0.87 0.535 0.78 0.86 0.83 0.77 -
P/RPS 3.46 1.75 0.58 1.00 1.16 1.37 1.20 17.68%
P/EPS 92.74 49.51 22.20 39.20 65.15 77.57 20.98 25.68%
EY 1.08 2.02 4.50 2.55 1.53 1.29 4.77 -20.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.14 0.38 0.78 0.90 0.91 0.89 15.17%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/11 CAGR
Date 23/08/18 25/08/17 25/08/16 24/08/15 27/08/14 30/08/13 21/02/12 -
Price 0.905 1.04 0.55 0.76 1.02 0.80 0.84 -
P/RPS 3.42 2.09 0.60 0.97 1.37 1.32 1.31 15.90%
P/EPS 91.73 59.18 22.82 38.19 77.27 74.77 22.89 23.80%
EY 1.09 1.69 4.38 2.62 1.29 1.34 4.37 -19.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.37 0.39 0.76 1.06 0.88 0.97 13.50%

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