[CCK] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -1.9%
YoY- 44.87%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 653,935 623,574 631,236 562,992 532,498 481,684 479,144 5.31%
PBT 42,857 33,113 48,514 28,896 21,291 14,019 19,650 13.86%
Tax -9,833 -7,530 -11,127 -7,296 -6,372 -3,736 -5,208 11.16%
NP 33,024 25,583 37,387 21,600 14,919 10,283 14,442 14.76%
-
NP to SH 32,990 25,552 37,347 21,582 14,898 10,264 13,762 15.67%
-
Tax Rate 22.94% 22.74% 22.94% 25.25% 29.93% 26.65% 26.50% -
Total Cost 620,911 597,991 593,849 541,392 517,579 471,401 464,702 4.94%
-
Net Worth 282,094 258,584 257,892 238,006 221,504 155,226 148,145 11.32%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 282,094 258,584 257,892 238,006 221,504 155,226 148,145 11.32%
NOSH 630,718 630,718 630,718 315,359 157,095 155,226 154,318 26.41%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.05% 4.10% 5.92% 3.84% 2.80% 2.13% 3.01% -
ROE 11.69% 9.88% 14.48% 9.07% 6.73% 6.61% 9.29% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 104.32 98.87 100.35 179.77 338.96 310.31 310.49 -16.60%
EPS 5.26 4.05 5.94 6.89 9.48 6.61 8.92 -8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.41 0.41 0.76 1.41 1.00 0.96 -11.85%
Adjusted Per Share Value based on latest NOSH - 315,359
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 103.68 98.87 100.08 89.26 84.43 76.37 75.97 5.31%
EPS 5.23 4.05 5.92 3.42 2.36 1.63 2.18 15.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4473 0.41 0.4089 0.3774 0.3512 0.2461 0.2349 11.32%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.505 0.49 0.915 0.87 0.535 0.78 0.86 -
P/RPS 0.48 0.50 0.91 0.48 0.16 0.25 0.28 9.39%
P/EPS 9.60 12.09 15.41 12.62 5.64 11.80 9.64 -0.06%
EY 10.42 8.27 6.49 7.92 17.73 8.48 10.37 0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.20 2.23 1.14 0.38 0.78 0.90 3.70%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 22/08/19 23/08/18 25/08/17 25/08/16 24/08/15 27/08/14 -
Price 0.535 0.53 0.905 1.04 0.55 0.76 1.02 -
P/RPS 0.51 0.54 0.90 0.58 0.16 0.24 0.33 7.51%
P/EPS 10.17 13.08 15.24 15.09 5.80 11.49 11.44 -1.94%
EY 9.84 7.64 6.56 6.63 17.24 8.70 8.74 1.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.29 2.21 1.37 0.39 0.76 1.06 1.94%

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