[HCK] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 692.67%
YoY- 117.58%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 23,974 16,245 8,147 37,842 14,477 7,064 1,535 523.77%
PBT 5,931 5,052 2,965 10,820 1,865 -105 -1,074 -
Tax 381 -359 -1,483 -1,467 39 1,893 1,635 -62.09%
NP 6,312 4,693 1,482 9,353 1,904 1,788 561 401.37%
-
NP to SH 6,158 4,376 1,274 9,195 1,160 2,033 540 405.88%
-
Tax Rate -6.42% 7.11% 50.02% 13.56% -2.09% - - -
Total Cost 17,662 11,552 6,665 28,489 12,573 5,276 974 589.00%
-
Net Worth 53,645 88,238 81,340 76,657 46,196 46,174 46,122 10.58%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 53,645 88,238 81,340 76,657 46,196 46,174 46,122 10.58%
NOSH 53,645 51,301 49,000 46,742 46,196 46,174 46,122 10.58%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 26.33% 28.89% 18.19% 24.72% 13.15% 25.31% 36.55% -
ROE 11.48% 4.96% 1.57% 11.99% 2.51% 4.40% 1.17% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.69 31.67 16.63 80.96 31.34 15.30 3.33 463.84%
EPS 11.47 8.53 2.60 19.67 2.51 4.40 1.17 357.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.72 1.66 1.64 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 46,719
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.36 2.95 1.48 6.88 2.63 1.28 0.28 522.53%
EPS 1.12 0.80 0.23 1.67 0.21 0.37 0.10 399.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0975 0.1604 0.1478 0.1393 0.084 0.0839 0.0838 10.61%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.05 3.16 2.90 2.80 3.49 3.49 2.68 -
P/RPS 6.82 9.98 17.44 3.46 11.14 22.81 80.53 -80.68%
P/EPS 26.57 37.05 111.54 14.23 138.99 79.27 228.90 -76.17%
EY 3.76 2.70 0.90 7.03 0.72 1.26 0.44 317.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 1.84 1.75 1.71 3.49 3.49 2.68 8.99%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 20/08/15 28/05/15 27/02/15 20/11/14 20/08/14 28/05/14 -
Price 3.11 3.00 3.00 2.97 3.09 3.53 3.66 -
P/RPS 6.96 9.47 18.04 3.67 9.86 23.07 109.97 -84.09%
P/EPS 27.09 35.17 115.38 15.10 123.06 80.18 312.61 -80.38%
EY 3.69 2.84 0.87 6.62 0.81 1.25 0.32 409.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 1.74 1.81 1.81 3.09 3.53 3.66 -10.27%

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