[HCK] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -61.96%
YoY- 131.65%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 32,490 32,588 37,842 19,302 14,128 6,140 52,445 -27.39%
PBT 10,104 11,860 10,820 2,486 -210 -4,296 3,667 96.90%
Tax -718 -5,932 -1,467 52 3,786 6,540 309 -
NP 9,386 5,928 9,353 2,538 3,576 2,244 3,976 77.57%
-
NP to SH 8,752 5,096 9,195 1,546 4,066 2,160 4,226 62.69%
-
Tax Rate 7.11% 50.02% 13.56% -2.09% - - -8.43% -
Total Cost 23,104 26,660 28,489 16,764 10,552 3,896 48,469 -39.06%
-
Net Worth 88,238 81,340 76,657 46,196 46,174 46,122 58,740 31.26%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 88,238 81,340 76,657 46,196 46,174 46,122 58,740 31.26%
NOSH 51,301 49,000 46,742 46,196 46,174 46,122 44,165 10.53%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 28.89% 18.19% 24.72% 13.15% 25.31% 36.55% 7.58% -
ROE 9.92% 6.27% 11.99% 3.35% 8.81% 4.68% 7.19% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 63.33 66.51 80.96 41.78 30.60 13.31 118.75 -34.31%
EPS 17.06 10.40 19.67 3.35 8.80 4.68 9.54 47.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.66 1.64 1.00 1.00 1.00 1.33 18.75%
Adjusted Per Share Value based on latest NOSH - 46,194
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.88 5.90 6.85 3.50 2.56 1.11 9.50 -27.43%
EPS 1.59 0.92 1.67 0.28 0.74 0.39 0.77 62.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1473 0.1388 0.0837 0.0836 0.0835 0.1064 31.24%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.16 2.90 2.80 3.49 3.49 2.68 1.87 -
P/RPS 4.99 4.36 3.46 8.35 11.41 20.13 1.57 116.63%
P/EPS 18.52 27.88 14.23 104.24 39.63 57.23 19.54 -3.52%
EY 5.40 3.59 7.03 0.96 2.52 1.75 5.12 3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.75 1.71 3.49 3.49 2.68 1.41 19.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 28/05/15 27/02/15 20/11/14 20/08/14 28/05/14 28/02/14 -
Price 3.00 3.00 2.97 3.09 3.53 3.66 2.36 -
P/RPS 4.74 4.51 3.67 7.40 11.54 27.49 1.99 78.63%
P/EPS 17.58 28.85 15.10 92.29 40.09 78.15 24.66 -20.24%
EY 5.69 3.47 6.62 1.08 2.49 1.28 4.05 25.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.81 1.81 3.09 3.53 3.66 1.77 -1.13%

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