[CCK] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -50.0%
YoY- 12.77%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 166,889 153,865 165,362 166,568 155,888 144,523 121,363 5.44%
PBT 6,932 9,654 11,245 7,748 7,404 6,039 4,258 8.45%
Tax -1,569 -2,086 -2,361 -1,530 -1,895 -2,248 -1,167 5.05%
NP 5,363 7,568 8,884 6,218 5,509 3,791 3,091 9.60%
-
NP to SH 5,363 7,558 8,876 6,206 5,503 3,786 3,089 9.62%
-
Tax Rate 22.63% 21.61% 21.00% 19.75% 25.59% 37.22% 27.41% -
Total Cost 161,526 146,297 156,478 160,350 150,379 140,732 118,272 5.32%
-
Net Worth 300,789 282,094 258,584 257,892 238,006 221,504 155,226 11.64%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 300,789 282,094 258,584 257,892 238,006 221,504 155,226 11.64%
NOSH 630,718 630,718 630,718 630,718 315,359 157,095 155,226 26.29%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.21% 4.92% 5.37% 3.73% 3.53% 2.62% 2.55% -
ROE 1.78% 2.68% 3.43% 2.41% 2.31% 1.71% 1.99% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.63 24.54 26.22 26.48 49.78 92.00 78.18 -16.41%
EPS 0.86 1.21 1.41 0.99 1.76 2.41 1.99 -13.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.45 0.41 0.41 0.76 1.41 1.00 -11.50%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.88 24.78 26.64 26.83 25.11 23.28 19.55 5.44%
EPS 0.86 1.22 1.43 1.00 0.89 0.61 0.50 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4845 0.4544 0.4165 0.4154 0.3834 0.3568 0.25 11.64%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.59 0.505 0.49 0.915 0.87 0.535 0.78 -
P/RPS 2.22 2.06 1.87 3.46 1.75 0.58 1.00 14.20%
P/EPS 68.94 41.89 34.82 92.74 49.51 22.20 39.20 9.85%
EY 1.45 2.39 2.87 1.08 2.02 4.50 2.55 -8.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.12 1.20 2.23 1.14 0.38 0.78 7.87%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 25/08/20 22/08/19 23/08/18 25/08/17 25/08/16 24/08/15 -
Price 0.595 0.535 0.53 0.905 1.04 0.55 0.76 -
P/RPS 2.23 2.18 2.02 3.42 2.09 0.60 0.97 14.86%
P/EPS 69.52 44.37 37.66 91.73 59.18 22.82 38.19 10.48%
EY 1.44 2.25 2.66 1.09 1.69 4.38 2.62 -9.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.19 1.29 2.21 1.37 0.39 0.76 8.49%

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