[HCK] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -39.21%
YoY- -90.65%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 29,835 28,083 24,271 21,894 20,585 21,534 26,979 6.91%
PBT 14,037 3,649 513 739 1,381 5,843 10,429 21.83%
Tax -1,437 -150 -53 -83 -100 -935 -155 339.52%
NP 12,600 3,499 460 656 1,281 4,908 10,274 14.53%
-
NP to SH 5,592 4,224 1,179 913 1,502 1,810 7,311 -16.32%
-
Tax Rate 10.24% 4.11% 10.33% 11.23% 7.24% 16.00% 1.49% -
Total Cost 17,235 24,584 23,811 21,238 19,304 16,626 16,705 2.09%
-
Net Worth 141,121 131,663 130,247 132,872 23,848 98,101 102,222 23.91%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 141,121 131,663 130,247 132,872 23,848 98,101 102,222 23.91%
NOSH 421,171 421,171 84,234 63,881 56,781 55,424 55,555 284.49%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 42.23% 12.46% 1.90% 3.00% 6.22% 22.79% 38.08% -
ROE 3.96% 3.21% 0.91% 0.69% 6.30% 1.85% 7.15% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.73 8.96 38.76 34.27 36.25 38.85 48.56 -65.65%
EPS 1.82 1.35 1.88 1.43 2.65 3.27 13.16 -73.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.42 2.08 2.08 0.42 1.77 1.84 -60.21%
Adjusted Per Share Value based on latest NOSH - 84,234
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.40 5.09 4.40 3.97 3.73 3.90 4.89 6.81%
EPS 1.01 0.77 0.21 0.17 0.27 0.33 1.32 -16.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2556 0.2385 0.2359 0.2406 0.0432 0.1777 0.1851 23.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.30 1.37 5.29 3.90 3.28 3.20 2.89 -
P/RPS 13.37 15.29 13.65 11.38 9.05 8.24 5.95 71.30%
P/EPS 71.32 101.67 280.96 272.88 124.00 97.99 21.96 118.83%
EY 1.40 0.98 0.36 0.37 0.81 1.02 4.55 -54.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 3.26 2.54 1.88 7.81 1.81 1.57 47.95%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 29/08/17 24/05/17 24/02/17 29/11/16 25/08/16 -
Price 1.23 1.32 1.24 5.40 3.35 3.13 3.10 -
P/RPS 12.65 14.73 3.20 15.76 9.24 8.06 6.38 57.62%
P/EPS 67.48 97.96 65.86 377.83 126.64 95.84 23.56 101.29%
EY 1.48 1.02 1.52 0.26 0.79 1.04 4.25 -50.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.14 0.60 2.60 7.98 1.77 1.68 36.07%

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