[HCK] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 7.98%
YoY- 153.55%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 33,232 47,339 47,023 44,454 37,842 39,044 40,510 -12.33%
PBT 15,664 14,886 15,977 14,859 10,820 8,940 5,428 102.30%
Tax -719 -1,125 -3,719 -4,585 -1,467 516 2,369 -
NP 14,945 13,761 12,258 10,274 9,353 9,456 7,797 54.12%
-
NP to SH 11,543 14,193 11,538 9,929 9,195 9,051 8,315 24.36%
-
Tax Rate 4.59% 7.56% 23.28% 30.86% 13.56% -5.77% -43.64% -
Total Cost 18,287 33,578 34,765 34,180 28,489 29,588 32,713 -32.06%
-
Net Worth 55,456 53,692 51,272 81,340 76,620 46,194 46,194 12.91%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 55,456 53,692 51,272 81,340 76,620 46,194 46,194 12.91%
NOSH 55,456 53,692 51,272 49,000 46,719 46,194 46,194 12.91%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 44.97% 29.07% 26.07% 23.11% 24.72% 24.22% 19.25% -
ROE 20.81% 26.43% 22.50% 12.21% 12.00% 19.59% 18.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 59.92 88.17 91.71 90.72 81.00 84.52 87.69 -22.36%
EPS 20.81 26.43 22.50 20.26 19.68 19.59 18.00 10.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.66 1.64 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 49,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.02 8.57 8.52 8.05 6.85 7.07 7.34 -12.34%
EPS 2.09 2.57 2.09 1.80 1.67 1.64 1.51 24.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1004 0.0972 0.0929 0.1473 0.1388 0.0837 0.0837 12.85%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.06 3.05 3.16 2.90 2.80 3.49 3.49 -
P/RPS 5.11 3.46 3.45 3.20 3.46 4.13 3.98 18.07%
P/EPS 14.70 11.54 14.04 14.31 14.23 17.81 19.39 -16.81%
EY 6.80 8.67 7.12 6.99 7.03 5.61 5.16 20.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 3.05 3.16 1.75 1.71 3.49 3.49 -8.37%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 20/08/15 28/05/15 27/02/15 20/11/14 20/08/14 -
Price 3.15 3.11 3.00 3.00 2.97 3.09 3.53 -
P/RPS 5.26 3.53 3.27 3.31 3.67 3.66 4.03 19.37%
P/EPS 15.13 11.77 13.33 14.81 15.09 15.77 19.61 -15.83%
EY 6.61 8.50 7.50 6.75 6.63 6.34 5.10 18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.11 3.00 1.81 1.81 3.09 3.53 -7.29%

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