[HCK] YoY Annualized 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- 494.5%
YoY- 117.58%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 29,835 20,585 33,296 37,842 52,445 32,982 36,553 -3.32%
PBT 14,043 1,382 16,758 10,820 3,667 -2,281 3,189 27.99%
Tax -1,443 -101 -2,011 -1,467 309 -562 -1,560 -1.28%
NP 12,600 1,281 14,747 9,353 3,976 -2,843 1,629 40.58%
-
NP to SH 5,592 1,502 11,345 9,195 4,226 -2,497 2,042 18.26%
-
Tax Rate 10.28% 7.31% 12.00% 13.56% -8.43% - 48.92% -
Total Cost 17,235 19,304 18,549 28,489 48,469 35,825 34,924 -11.09%
-
Net Worth 141,121 23,848 102,027 76,657 58,740 51,337 54,791 17.06%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 141,121 23,848 102,027 76,657 58,740 51,337 54,791 17.06%
NOSH 421,171 84,234 55,449 46,742 44,165 41,966 42,037 46.77%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 42.23% 6.22% 44.29% 24.72% 7.58% -8.62% 4.46% -
ROE 3.96% 6.30% 11.12% 11.99% 7.19% -4.86% 3.73% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.73 36.25 60.05 80.96 118.75 78.59 86.95 -30.55%
EPS 1.33 0.54 20.46 19.67 9.54 -5.95 4.86 -19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.42 1.84 1.64 1.33 1.2233 1.3034 -15.92%
Adjusted Per Share Value based on latest NOSH - 46,719
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.31 3.67 5.93 6.74 9.34 5.87 6.51 -3.33%
EPS 1.00 0.27 2.02 1.64 0.75 -0.44 0.36 18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2514 0.0425 0.1817 0.1365 0.1046 0.0914 0.0976 17.06%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.30 3.28 3.06 2.80 1.87 0.90 0.35 -
P/RPS 13.37 9.05 5.10 3.46 1.57 1.15 0.40 79.38%
P/EPS 71.32 124.00 14.96 14.23 19.54 -15.13 7.21 46.46%
EY 1.40 0.81 6.69 7.03 5.12 -6.61 13.88 -31.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 7.81 1.66 1.71 1.41 0.74 0.27 47.88%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 24/02/17 23/02/16 27/02/15 28/02/14 27/02/13 28/02/12 -
Price 1.23 3.35 3.15 2.97 2.36 1.18 0.42 -
P/RPS 12.65 9.24 5.25 3.67 1.99 1.50 0.48 72.42%
P/EPS 67.48 126.64 15.40 15.10 24.66 -19.83 8.65 40.78%
EY 1.48 0.79 6.50 6.62 4.05 -5.04 11.57 -28.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 7.98 1.71 1.81 1.77 0.96 0.32 42.37%

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