[CCK] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -4.6%
YoY- -31.17%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Revenue 620,556 571,025 509,338 475,183 458,474 410,799 402,072 6.90%
PBT 48,170 29,800 19,510 12,778 19,363 19,784 24,973 10.62%
Tax -11,492 -7,782 -5,291 -3,544 -5,307 -5,532 -6,935 8.07%
NP 36,678 22,018 14,219 9,234 14,056 14,252 18,038 11.52%
-
NP to SH 36,644 22,001 14,201 9,212 13,384 13,967 17,892 11.65%
-
Tax Rate 23.86% 26.11% 27.12% 27.74% 27.41% 27.96% 27.77% -
Total Cost 583,878 549,007 495,119 465,949 444,418 396,547 384,034 6.65%
-
Net Worth 264,011 0 217,253 155,730 149,939 141,289 137,025 10.60%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Net Worth 264,011 0 217,253 155,730 149,939 141,289 137,025 10.60%
NOSH 315,359 313,208 155,181 155,730 154,577 155,263 157,500 11.26%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
NP Margin 5.91% 3.86% 2.79% 1.94% 3.07% 3.47% 4.49% -
ROE 13.88% 0.00% 6.54% 5.92% 8.93% 9.89% 13.06% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
RPS 197.44 182.31 328.22 305.13 296.60 264.58 255.28 -3.87%
EPS 11.66 7.02 9.15 5.92 8.66 9.00 11.36 0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.00 1.40 1.00 0.97 0.91 0.87 -0.53%
Adjusted Per Share Value based on latest NOSH - 155,730
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
RPS 98.39 90.54 80.76 75.34 72.69 65.13 63.75 6.89%
EPS 5.81 3.49 2.25 1.46 2.12 2.21 2.84 11.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4186 0.00 0.3445 0.2469 0.2377 0.224 0.2173 10.60%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/09/11 -
Price 1.31 0.64 1.14 0.81 0.845 0.90 0.73 -
P/RPS 0.66 0.35 0.35 0.27 0.28 0.34 0.29 13.47%
P/EPS 11.24 9.11 12.46 13.69 9.76 10.00 6.43 8.96%
EY 8.90 10.98 8.03 7.30 10.25 10.00 15.56 -8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 0.81 0.81 0.87 0.99 0.84 9.98%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Date 28/05/18 26/05/17 30/05/16 27/05/15 27/05/14 28/05/13 22/11/11 -
Price 1.71 0.96 1.20 0.80 0.86 0.90 0.79 -
P/RPS 0.87 0.53 0.37 0.26 0.29 0.34 0.31 17.19%
P/EPS 14.67 13.67 13.11 13.52 9.93 10.00 6.95 12.17%
EY 6.82 7.32 7.63 7.39 10.07 10.00 14.38 -10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 0.00 0.86 0.80 0.89 0.99 0.91 13.21%

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