[CCK] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -8.53%
YoY- 79.14%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 177,405 173,332 151,923 154,287 143,663 127,836 113,345 7.74%
PBT 14,363 12,799 5,658 11,770 7,175 5,680 3,115 28.98%
Tax -3,303 -3,125 -1,637 -2,820 -2,183 -1,474 -938 23.32%
NP 11,060 9,674 4,021 8,950 4,992 4,206 2,177 31.08%
-
NP to SH 11,089 9,662 4,017 8,948 4,995 4,202 2,948 24.68%
-
Tax Rate 23.00% 24.42% 28.93% 23.96% 30.43% 25.95% 30.11% -
Total Cost 166,345 163,658 147,902 145,337 138,671 123,630 111,168 6.94%
-
Net Worth 300,822 276,004 264,254 255,110 235,287 217,881 208,465 6.29%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 300,822 276,004 264,254 255,110 235,287 217,881 208,465 6.29%
NOSH 630,718 630,718 630,718 315,359 315,359 155,629 210,571 20.04%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.23% 5.58% 2.65% 5.80% 3.47% 3.29% 1.92% -
ROE 3.69% 3.50% 1.52% 3.51% 2.12% 1.93% 1.41% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 28.31 27.63 24.15 48.99 45.79 82.14 53.83 -10.14%
EPS 1.77 1.54 0.64 2.84 1.59 2.70 1.40 3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.44 0.42 0.81 0.75 1.40 0.99 -11.35%
Adjusted Per Share Value based on latest NOSH - 315,359
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 28.58 27.92 24.47 24.85 23.14 20.59 18.26 7.74%
EPS 1.79 1.56 0.65 1.44 0.80 0.68 0.47 24.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4846 0.4446 0.4257 0.4109 0.379 0.351 0.3358 6.29%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.625 0.525 0.395 1.10 0.67 1.02 0.84 -
P/RPS 2.21 1.90 1.64 2.25 1.46 1.24 1.56 5.97%
P/EPS 35.32 34.08 61.87 38.72 42.08 37.78 60.00 -8.44%
EY 2.83 2.93 1.62 2.58 2.38 2.65 1.67 9.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.19 0.94 1.36 0.89 0.73 0.85 7.33%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 25/02/19 26/02/18 23/02/17 29/02/16 27/02/15 -
Price 0.59 0.505 0.645 1.26 0.66 1.15 0.90 -
P/RPS 2.08 1.83 2.67 2.57 1.44 1.40 1.67 3.72%
P/EPS 33.34 32.79 101.03 44.35 41.45 42.59 64.29 -10.35%
EY 3.00 3.05 0.99 2.25 2.41 2.35 1.56 11.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.15 1.54 1.56 0.88 0.82 0.91 5.14%

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