[CCK] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 2.39%
YoY- 54.16%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 624,780 620,556 571,025 509,338 475,183 458,474 410,799 7.23%
PBT 29,616 48,170 29,800 19,510 12,778 19,363 19,784 6.95%
Tax -6,699 -11,492 -7,782 -5,291 -3,544 -5,307 -5,532 3.24%
NP 22,917 36,678 22,018 14,219 9,234 14,056 14,252 8.23%
-
NP to SH 22,882 36,644 22,001 14,201 9,212 13,384 13,967 8.57%
-
Tax Rate 22.62% 23.86% 26.11% 27.12% 27.74% 27.41% 27.96% -
Total Cost 601,863 583,878 549,007 495,119 465,949 444,418 396,547 7.19%
-
Net Worth 258,584 264,011 0 217,253 155,730 149,939 141,289 10.59%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 258,584 264,011 0 217,253 155,730 149,939 141,289 10.59%
NOSH 630,718 315,359 313,208 155,181 155,730 154,577 155,263 26.30%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.67% 5.91% 3.86% 2.79% 1.94% 3.07% 3.47% -
ROE 8.85% 13.88% 0.00% 6.54% 5.92% 8.93% 9.89% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 99.06 197.44 182.31 328.22 305.13 296.60 264.58 -15.09%
EPS 3.63 11.66 7.02 9.15 5.92 8.66 9.00 -14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.84 0.00 1.40 1.00 0.97 0.91 -12.43%
Adjusted Per Share Value based on latest NOSH - 155,181
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 100.64 99.96 91.98 82.04 76.54 73.85 66.17 7.23%
EPS 3.69 5.90 3.54 2.29 1.48 2.16 2.25 8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4165 0.4253 0.00 0.3499 0.2508 0.2415 0.2276 10.59%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.60 1.31 0.64 1.14 0.81 0.845 0.90 -
P/RPS 0.61 0.66 0.35 0.35 0.27 0.28 0.34 10.22%
P/EPS 16.54 11.24 9.11 12.46 13.69 9.76 10.00 8.74%
EY 6.05 8.90 10.98 8.03 7.30 10.25 10.00 -8.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.56 0.00 0.81 0.81 0.87 0.99 6.68%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 28/05/18 26/05/17 30/05/16 27/05/15 27/05/14 28/05/13 -
Price 0.575 1.71 0.96 1.20 0.80 0.86 0.90 -
P/RPS 0.58 0.87 0.53 0.37 0.26 0.29 0.34 9.30%
P/EPS 15.85 14.67 13.67 13.11 13.52 9.93 10.00 7.97%
EY 6.31 6.82 7.32 7.63 7.39 10.07 10.00 -7.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.04 0.00 0.86 0.80 0.89 0.99 5.94%

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