[HCK] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3329.9%
YoY- 421.66%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 42,664 34,682 36,553 35,902 34,459 34,354 28,856 29.81%
PBT 3,408 3,418 3,190 4,012 1,309 695 -130 -
Tax -1,804 -1,610 -1,560 -918 -1,211 -930 -739 81.39%
NP 1,604 1,808 1,630 3,094 98 -235 -869 -
-
NP to SH 2,206 2,122 2,043 3,133 -97 -490 -1,216 -
-
Tax Rate 52.93% 47.10% 48.90% 22.88% 92.51% 133.81% - -
Total Cost 41,060 32,874 34,923 32,808 34,361 34,589 29,725 24.05%
-
Net Worth 55,143 53,673 54,940 54,994 53,200 52,361 42,015 19.89%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 55,143 53,673 54,940 54,994 53,200 52,361 42,015 19.89%
NOSH 41,940 41,590 42,148 42,025 41,929 41,600 42,015 -0.11%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.76% 5.21% 4.46% 8.62% 0.28% -0.68% -3.01% -
ROE 4.00% 3.95% 3.72% 5.70% -0.18% -0.94% -2.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 101.73 83.39 86.72 85.43 82.18 82.58 68.68 29.97%
EPS 5.26 5.10 4.85 7.45 -0.23 -1.18 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3148 1.2905 1.3035 1.3086 1.2688 1.2587 1.00 20.03%
Adjusted Per Share Value based on latest NOSH - 42,025
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.75 6.30 6.64 6.52 6.26 6.24 5.24 29.84%
EPS 0.40 0.39 0.37 0.57 -0.02 -0.09 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1002 0.0975 0.0998 0.0999 0.0967 0.0952 0.0764 19.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.37 0.44 0.35 0.27 0.35 0.45 0.26 -
P/RPS 0.36 0.53 0.40 0.32 0.43 0.54 0.38 -3.54%
P/EPS 7.03 8.62 7.22 3.62 -151.29 -38.20 -8.98 -
EY 14.22 11.60 13.85 27.61 -0.66 -2.62 -11.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.27 0.21 0.28 0.36 0.26 5.06%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 28/02/12 30/11/11 29/08/11 31/05/11 01/03/11 -
Price 0.52 0.59 0.42 0.32 0.31 0.32 0.37 -
P/RPS 0.51 0.71 0.48 0.37 0.38 0.39 0.54 -3.74%
P/EPS 9.89 11.56 8.66 4.29 -134.00 -27.17 -12.78 -
EY 10.12 8.65 11.54 23.30 -0.75 -3.68 -7.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.32 0.24 0.24 0.25 0.37 5.33%

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