[CCK] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -11.52%
YoY- -29.04%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 271,574 247,107 210,002 166,889 153,865 165,362 166,568 8.48%
PBT 25,513 21,746 14,914 6,932 9,654 11,245 7,748 21.95%
Tax -5,747 -4,991 -3,301 -1,569 -2,086 -2,361 -1,530 24.65%
NP 19,766 16,755 11,613 5,363 7,568 8,884 6,218 21.23%
-
NP to SH 19,766 16,755 11,613 5,363 7,558 8,876 6,206 21.27%
-
Tax Rate 22.53% 22.95% 22.13% 22.63% 21.61% 21.00% 19.75% -
Total Cost 251,808 230,352 198,389 161,526 146,297 156,478 160,350 7.80%
-
Net Worth 447,209 385,236 331,697 300,789 282,094 258,584 257,892 9.59%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 447,209 385,236 331,697 300,789 282,094 258,584 257,892 9.59%
NOSH 630,718 630,718 630,718 630,718 630,718 630,718 630,718 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.28% 6.78% 5.53% 3.21% 4.92% 5.37% 3.73% -
ROE 4.42% 4.35% 3.50% 1.78% 2.68% 3.43% 2.41% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 43.72 39.77 33.56 26.63 24.54 26.22 26.48 8.70%
EPS 3.18 2.70 1.85 0.86 1.21 1.41 0.99 21.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.62 0.53 0.48 0.45 0.41 0.41 9.82%
Adjusted Per Share Value based on latest NOSH - 630,718
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 43.74 39.80 33.83 26.88 24.78 26.64 26.83 8.47%
EPS 3.18 2.70 1.87 0.86 1.22 1.43 1.00 21.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7203 0.6205 0.5343 0.4845 0.4544 0.4165 0.4154 9.59%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.51 0.695 0.58 0.59 0.505 0.49 0.915 -
P/RPS 3.45 1.75 1.73 2.22 2.06 1.87 3.46 -0.04%
P/EPS 47.45 25.77 31.26 68.94 41.89 34.82 92.74 -10.55%
EY 2.11 3.88 3.20 1.45 2.39 2.87 1.08 11.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.12 1.09 1.23 1.12 1.20 2.23 -0.99%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 22/08/23 23/08/22 25/08/21 25/08/20 22/08/19 23/08/18 -
Price 1.77 0.815 0.59 0.595 0.535 0.53 0.905 -
P/RPS 4.05 2.05 1.76 2.23 2.18 2.02 3.42 2.85%
P/EPS 55.62 30.22 31.80 69.52 44.37 37.66 91.73 -7.99%
EY 1.80 3.31 3.15 1.44 2.25 2.66 1.09 8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.31 1.11 1.24 1.19 1.29 2.21 1.80%

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