[CCK] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 25.82%
YoY- -37.53%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Revenue 154,287 143,663 127,836 113,345 127,175 96,221 93,690 7.96%
PBT 11,770 7,175 5,680 3,115 6,061 6,405 4,760 14.92%
Tax -2,820 -2,183 -1,474 -938 -1,336 -1,776 -1,005 17.17%
NP 8,950 4,992 4,206 2,177 4,725 4,629 3,755 14.27%
-
NP to SH 8,948 4,995 4,202 2,948 4,719 4,573 3,713 14.46%
-
Tax Rate 23.96% 30.43% 25.95% 30.11% 22.04% 27.73% 21.11% -
Total Cost 145,337 138,671 123,630 111,168 122,450 91,592 89,935 7.65%
-
Net Worth 255,110 235,287 217,881 208,465 146,985 145,074 132,720 10.55%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Net Worth 255,110 235,287 217,881 208,465 146,985 145,074 132,720 10.55%
NOSH 315,359 315,359 155,629 210,571 154,721 157,689 158,000 11.20%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
NP Margin 5.80% 3.47% 3.29% 1.92% 3.72% 4.81% 4.01% -
ROE 3.51% 2.12% 1.93% 1.41% 3.21% 3.15% 2.80% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 48.99 45.79 82.14 53.83 82.20 61.02 59.30 -2.89%
EPS 2.84 1.59 2.70 1.40 3.05 2.90 2.35 2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.75 1.40 0.99 0.95 0.92 0.84 -0.55%
Adjusted Per Share Value based on latest NOSH - 210,571
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 24.46 22.78 20.27 17.97 20.16 15.26 14.85 7.96%
EPS 1.42 0.79 0.67 0.47 0.75 0.73 0.59 14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4045 0.373 0.3454 0.3305 0.233 0.23 0.2104 10.56%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 -
Price 1.10 0.67 1.02 0.84 0.855 0.89 0.75 -
P/RPS 2.25 1.46 1.24 1.56 1.04 1.46 1.26 9.31%
P/EPS 38.72 42.08 37.78 60.00 28.03 30.69 31.91 3.01%
EY 2.58 2.38 2.65 1.67 3.57 3.26 3.13 -2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.89 0.73 0.85 0.90 0.97 0.89 6.73%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Date 26/02/18 23/02/17 29/02/16 27/02/15 27/02/14 22/08/12 23/08/11 -
Price 1.26 0.66 1.15 0.90 0.83 0.89 0.73 -
P/RPS 2.57 1.44 1.40 1.67 1.01 1.46 1.23 11.98%
P/EPS 44.35 41.45 42.59 64.29 27.21 30.69 31.06 5.62%
EY 2.25 2.41 2.35 1.56 3.67 3.26 3.22 -5.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.88 0.82 0.91 0.87 0.97 0.87 9.38%

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