[CCK] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 15.32%
YoY- 2.46%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Revenue 625,529 579,237 537,298 494,560 482,177 417,873 408,367 6.77%
PBT 42,081 33,474 24,351 16,296 16,367 16,398 27,551 6.72%
Tax -9,223 -8,605 -6,823 -4,440 -4,142 -5,184 -7,613 2.99%
NP 32,858 24,869 17,528 11,856 12,225 11,214 19,938 7.98%
-
NP to SH 32,828 24,845 17,502 11,836 11,552 11,185 19,684 8.18%
-
Tax Rate 21.92% 25.71% 28.02% 27.25% 25.31% 31.61% 27.63% -
Total Cost 592,671 554,368 519,770 482,704 469,952 406,659 388,429 6.71%
-
Net Worth 258,248 244,050 117,049 160,017 152,062 145,572 140,402 9.82%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Net Worth 258,248 244,050 117,049 160,017 152,062 145,572 140,402 9.82%
NOSH 630,718 315,359 162,568 155,357 155,165 154,863 157,755 23.74%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
NP Margin 5.25% 4.29% 3.26% 2.40% 2.54% 2.68% 4.88% -
ROE 12.71% 10.18% 14.95% 7.40% 7.60% 7.68% 14.02% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 99.31 185.13 330.51 318.34 310.75 269.83 258.86 -13.69%
EPS 5.21 7.94 10.77 7.62 7.44 7.22 12.48 -12.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.78 0.72 1.03 0.98 0.94 0.89 -11.23%
Adjusted Per Share Value based on latest NOSH - 155,357
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 99.18 91.84 85.19 78.41 76.45 66.25 64.75 6.77%
EPS 5.20 3.94 2.77 1.88 1.83 1.77 3.12 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4095 0.3869 0.1856 0.2537 0.2411 0.2308 0.2226 9.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 -
Price 0.855 0.95 0.585 0.77 0.955 0.84 0.90 -
P/RPS 0.86 0.51 0.18 0.24 0.31 0.31 0.35 14.82%
P/EPS 16.40 11.96 5.43 10.11 12.83 11.63 7.21 13.46%
EY 6.10 8.36 18.40 9.89 7.80 8.60 13.86 -11.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.22 0.81 0.75 0.97 0.89 1.01 11.82%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 23/11/18 24/11/17 25/11/16 27/11/15 24/11/14 27/11/13 17/05/12 -
Price 0.62 1.06 0.58 0.755 0.885 0.815 0.89 -
P/RPS 0.62 0.57 0.18 0.24 0.28 0.30 0.34 9.67%
P/EPS 11.90 13.35 5.39 9.91 11.89 11.28 7.13 8.19%
EY 8.41 7.49 18.56 10.09 8.41 8.86 14.02 -7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.36 0.81 0.73 0.90 0.87 1.00 6.54%

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