[CCK] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 174.44%
YoY- 2.99%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 140,481 135,681 122,805 119,772 98,710 94,831 88,127 7.42%
PBT 8,464 5,404 3,127 6,410 6,392 5,060 5,081 8.15%
Tax -1,935 -1,484 -780 -1,846 -1,718 -1,335 -1,411 4.97%
NP 6,529 3,920 2,347 4,564 4,674 3,725 3,670 9.25%
-
NP to SH 6,519 3,915 2,343 4,553 4,638 3,701 3,707 9.06%
-
Tax Rate 22.86% 27.46% 24.94% 28.80% 26.88% 26.38% 27.77% -
Total Cost 133,952 131,761 120,458 115,208 94,036 91,106 84,457 7.34%
-
Net Worth 117,049 160,017 152,062 145,572 140,402 133,865 119,885 -0.36%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 117,049 160,017 152,062 145,572 140,402 133,865 119,885 -0.36%
NOSH 162,568 155,357 155,165 154,863 157,755 157,489 157,744 0.46%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.65% 2.89% 1.91% 3.81% 4.74% 3.93% 4.16% -
ROE 5.57% 2.45% 1.54% 3.13% 3.30% 2.76% 3.09% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 86.41 87.33 79.14 77.34 62.57 60.21 55.87 6.93%
EPS 4.01 2.52 1.51 2.94 2.94 2.35 2.35 8.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.03 0.98 0.94 0.89 0.85 0.76 -0.82%
Adjusted Per Share Value based on latest NOSH - 154,863
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.63 21.85 19.78 19.29 15.90 15.28 14.20 7.42%
EPS 1.05 0.63 0.38 0.73 0.75 0.60 0.60 8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1885 0.2578 0.2449 0.2345 0.2262 0.2156 0.1931 -0.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 -
Price 0.585 0.77 0.955 0.84 0.90 0.75 0.65 -
P/RPS 0.68 0.88 1.21 1.09 1.44 1.25 1.16 -7.88%
P/EPS 14.59 30.56 63.25 28.57 30.61 31.91 27.66 -9.36%
EY 6.85 3.27 1.58 3.50 3.27 3.13 3.62 10.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.97 0.89 1.01 0.88 0.86 -0.91%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/11/16 27/11/15 24/11/14 27/11/13 17/05/12 23/05/11 24/05/10 -
Price 0.58 0.755 0.885 0.815 0.89 0.86 0.62 -
P/RPS 0.67 0.86 1.12 1.05 1.42 1.43 1.11 -7.46%
P/EPS 14.46 29.96 58.61 27.72 30.27 36.60 26.38 -8.82%
EY 6.91 3.34 1.71 3.61 3.30 2.73 3.79 9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.73 0.90 0.87 1.00 1.01 0.82 -0.18%

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