[CCK] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 13.89%
YoY- -4.17%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
Revenue 571,025 509,338 475,183 458,474 410,799 402,072 360,614 7.32%
PBT 29,800 19,510 12,778 19,363 19,784 24,973 25,697 2.30%
Tax -7,782 -5,291 -3,544 -5,307 -5,532 -6,935 -9,228 -2.58%
NP 22,018 14,219 9,234 14,056 14,252 18,038 16,469 4.56%
-
NP to SH 22,001 14,201 9,212 13,384 13,967 17,892 16,371 4.64%
-
Tax Rate 26.11% 27.12% 27.74% 27.41% 27.96% 27.77% 35.91% -
Total Cost 549,007 495,119 465,949 444,418 396,547 384,034 344,145 7.44%
-
Net Worth 0 217,253 155,730 149,939 141,289 137,025 127,575 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
Net Worth 0 217,253 155,730 149,939 141,289 137,025 127,575 -
NOSH 313,208 155,181 155,730 154,577 155,263 157,500 157,500 11.14%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
NP Margin 3.86% 2.79% 1.94% 3.07% 3.47% 4.49% 4.57% -
ROE 0.00% 6.54% 5.92% 8.93% 9.89% 13.06% 12.83% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
RPS 182.31 328.22 305.13 296.60 264.58 255.28 228.96 -3.44%
EPS 7.02 9.15 5.92 8.66 9.00 11.36 10.39 -5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.40 1.00 0.97 0.91 0.87 0.81 -
Adjusted Per Share Value based on latest NOSH - 154,577
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
RPS 90.54 80.76 75.34 72.69 65.13 63.75 57.18 7.32%
EPS 3.49 2.25 1.46 2.12 2.21 2.84 2.60 4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3445 0.2469 0.2377 0.224 0.2173 0.2023 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/09/11 30/09/10 -
Price 0.64 1.14 0.81 0.845 0.90 0.73 0.66 -
P/RPS 0.35 0.35 0.27 0.28 0.34 0.29 0.29 2.93%
P/EPS 9.11 12.46 13.69 9.76 10.00 6.43 6.35 5.70%
EY 10.98 8.03 7.30 10.25 10.00 15.56 15.75 -5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.81 0.81 0.87 0.99 0.84 0.81 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
Date 26/05/17 30/05/16 27/05/15 27/05/14 28/05/13 22/11/11 26/11/10 -
Price 0.96 1.20 0.80 0.86 0.90 0.79 0.68 -
P/RPS 0.53 0.37 0.26 0.29 0.34 0.31 0.30 9.14%
P/EPS 13.67 13.11 13.52 9.93 10.00 6.95 6.54 12.00%
EY 7.32 7.63 7.39 10.07 10.00 14.38 15.29 -10.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.86 0.80 0.89 0.99 0.91 0.84 -

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