[HCK] QoQ 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- 1020.39%
YoY- 1.82%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 7,729 8,098 8,147 23,365 7,413 5,529 1,535 193.48%
PBT 879 2,087 2,965 8,955 1,970 969 -1,074 -
Tax 740 1,124 -1,483 -1,506 -1,854 258 1,635 -41.02%
NP 1,619 3,211 1,482 7,449 116 1,227 561 102.57%
-
NP to SH 1,782 3,102 1,274 8,035 -873 1,493 540 121.49%
-
Tax Rate -84.19% -53.86% 50.02% 16.82% 94.11% -26.63% - -
Total Cost 6,110 4,887 6,665 15,916 7,297 4,302 974 239.75%
-
Net Worth 53,692 88,189 81,340 76,620 46,194 46,194 46,122 10.65%
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 53,692 88,189 81,340 76,620 46,194 46,194 46,122 10.65%
NOSH 53,692 51,272 49,000 46,719 46,194 46,194 46,122 10.65%
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 20.95% 39.65% 18.19% 31.88% 1.56% 22.19% 36.55% -
ROE 3.32% 3.52% 1.57% 10.49% -1.89% 3.23% 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 14.39 15.79 16.63 50.01 16.05 11.97 3.33 165.06%
EPS 3.67 6.05 2.60 17.18 -1.89 3.23 1.17 114.13%
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 1.38 1.44 1.45 4.16 1.32 0.98 0.27 196.42%
EPS 0.32 0.55 0.23 1.43 -0.16 0.27 0.10 116.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.1571 0.1449 0.1365 0.0823 0.0823 0.0822 10.58%
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 21.19 20.01 17.44 5.60 21.75 29.16 80.53 -58.90%
P/EPS 91.90 52.23 111.54 16.28 -184.67 107.98 228.90 -45.54%
EY 1.09 1.91 0.90 6.14 -0.54 0.93 0.44 82.98%
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 21.60 18.99 18.04 5.94 19.26 29.49 109.97 -66.17%
P/EPS 93.71 49.59 115.38 17.27 -163.51 109.22 312.61 -55.17%
EY 1.07 2.02 0.87 5.79 -0.61 0.92 0.32 123.44%
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