[CCK] YoY TTM 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- -16.41%
YoY- -17.84%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Revenue 609,259 553,125 509,051 468,347 435,722 410,898 391,979 7.00%
PBT 38,069 25,846 18,861 13,421 17,603 29,196 25,539 6.32%
Tax -9,242 -7,532 -4,976 -3,744 -5,177 -8,384 -6,994 4.37%
NP 28,827 18,314 13,885 9,677 12,426 20,812 18,545 7.01%
-
NP to SH 28,798 18,295 13,869 9,656 11,752 20,544 18,396 7.12%
-
Tax Rate 24.28% 29.14% 26.38% 27.90% 29.41% 28.72% 27.39% -
Total Cost 580,432 534,811 495,166 458,670 423,296 390,086 373,434 7.00%
-
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 315,359 313,717 155,629 210,571 154,721 157,689 158,000 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 4.73% 3.31% 2.73% 2.07% 2.85% 5.07% 4.73% -
ROE 11.29% 7.78% 6.37% 4.63% 8.00% 14.16% 13.86% -
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 193.45 176.31 327.09 222.42 281.62 260.57 248.09 -3.74%
EPS 9.14 5.83 8.91 4.59 7.60 13.03 11.64 -3.64%
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 98.14 89.10 82.00 75.44 70.18 66.19 63.14 7.01%
EPS 4.64 2.95 2.23 1.56 1.89 3.31 2.96 7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4109 0.379 0.351 0.3358 0.2368 0.2337 0.2138 10.55%
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 0.57 0.38 0.31 0.38 0.30 0.34 0.30 10.36%
P/EPS 12.03 11.49 11.45 18.32 11.26 6.83 6.44 10.07%
EY 8.31 8.70 8.74 5.46 8.88 14.64 15.52 -9.15%
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 0.65 0.37 0.35 0.40 0.29 0.34 0.29 13.19%
P/EPS 13.78 11.32 12.90 19.63 10.93 6.83 6.27 12.85%
EY 7.26 8.84 7.75 5.10 9.15 14.64 15.95 -11.38%
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