[CCK] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 15.02%
YoY- -48.54%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Revenue 156,726 140,481 135,681 122,805 119,772 98,710 94,831 8.02%
PBT 13,042 8,464 5,404 3,127 6,410 6,392 5,060 15.66%
Tax -3,244 -1,935 -1,484 -780 -1,846 -1,718 -1,335 14.62%
NP 9,798 6,529 3,920 2,347 4,564 4,674 3,725 16.02%
-
NP to SH 9,782 6,519 3,915 2,343 4,553 4,638 3,701 16.11%
-
Tax Rate 24.87% 22.86% 27.46% 24.94% 28.80% 26.88% 26.38% -
Total Cost 146,928 133,952 131,761 120,458 115,208 94,036 91,106 7.62%
-
Net Worth 244,050 117,049 160,017 152,062 145,572 140,402 133,865 9.66%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Net Worth 244,050 117,049 160,017 152,062 145,572 140,402 133,865 9.66%
NOSH 315,359 162,568 155,357 155,165 154,863 157,755 157,489 11.26%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
NP Margin 6.25% 4.65% 2.89% 1.91% 3.81% 4.74% 3.93% -
ROE 4.01% 5.57% 2.45% 1.54% 3.13% 3.30% 2.76% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
RPS 50.09 86.41 87.33 79.14 77.34 62.57 60.21 -2.78%
EPS 3.13 4.01 2.52 1.51 2.94 2.94 2.35 4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 1.03 0.98 0.94 0.89 0.85 -1.31%
Adjusted Per Share Value based on latest NOSH - 155,165
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
RPS 25.24 22.63 21.85 19.78 19.29 15.90 15.28 8.01%
EPS 1.58 1.05 0.63 0.38 0.73 0.75 0.60 16.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3931 0.1885 0.2578 0.2449 0.2345 0.2262 0.2156 9.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 -
Price 0.95 0.585 0.77 0.955 0.84 0.90 0.75 -
P/RPS 1.90 0.68 0.88 1.21 1.09 1.44 1.25 6.64%
P/EPS 30.39 14.59 30.56 63.25 28.57 30.61 31.91 -0.74%
EY 3.29 6.85 3.27 1.58 3.50 3.27 3.13 0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.81 0.75 0.97 0.89 1.01 0.88 5.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Date 24/11/17 25/11/16 27/11/15 24/11/14 27/11/13 17/05/12 23/05/11 -
Price 1.06 0.58 0.755 0.885 0.815 0.89 0.86 -
P/RPS 2.12 0.67 0.86 1.12 1.05 1.42 1.43 6.23%
P/EPS 33.90 14.46 29.96 58.61 27.72 30.27 36.60 -1.17%
EY 2.95 6.91 3.34 1.71 3.61 3.30 2.73 1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.81 0.73 0.90 0.87 1.00 1.01 4.67%

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