[HCK] QoQ TTM 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- 8.85%
YoY- 274.66%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 47,023 44,454 37,842 39,044 40,510 41,119 52,445 -7.03%
PBT 15,977 14,859 10,820 8,940 5,428 1,273 3,667 167.48%
Tax -3,719 -4,585 -1,467 516 2,369 2,457 309 -
NP 12,258 10,274 9,353 9,456 7,797 3,730 3,976 112.26%
-
NP to SH 11,538 9,929 9,195 9,051 8,315 3,916 4,159 97.80%
-
Tax Rate 23.28% 30.86% 13.56% -5.77% -43.64% -193.01% -8.43% -
Total Cost 34,765 34,180 28,489 29,588 32,713 37,389 48,469 -19.92%
-
Net Worth 51,272 81,340 76,620 46,194 46,194 46,122 44,190 10.44%
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 51,272 81,340 76,620 46,194 46,194 46,122 44,190 10.44%
NOSH 51,272 49,000 46,719 46,194 46,194 46,122 44,190 10.44%
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 26.07% 23.11% 24.72% 24.22% 19.25% 9.07% 7.58% -
ROE 22.50% 12.21% 12.00% 19.59% 18.00% 8.49% 9.41% -
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 91.71 90.72 81.00 84.52 87.69 89.15 118.68 -15.83%
EPS 22.50 20.26 19.68 19.59 18.00 8.49 9.41 79.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.66 1.64 1.00 1.00 1.00 1.00 0.00%
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 8.52 8.05 6.85 7.07 7.34 7.45 9.50 -7.01%
EPS 2.09 1.80 1.67 1.64 1.51 0.71 0.75 98.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0929 0.1473 0.1388 0.0837 0.0837 0.0835 0.08 10.51%
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 3.45 3.20 3.46 4.13 3.98 3.01 1.58 68.55%
P/EPS 14.04 14.31 14.23 17.81 19.39 31.56 19.87 -20.71%
EY 7.12 6.99 7.03 5.61 5.16 3.17 5.03 26.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 1.75 1.71 3.49 3.49 2.68 1.87 42.00%
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 3.27 3.31 3.67 3.66 4.03 4.11 1.99 39.37%
P/EPS 13.33 14.81 15.09 15.77 19.61 43.11 25.08 -34.46%
EY 7.50 6.75 6.63 6.34 5.10 2.32 3.99 52.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 1.81 1.81 3.09 3.53 3.66 2.36 17.39%

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