[HCK] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -64.15%
YoY- 75.96%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 32,588 6,140 51,444 31,000 38,484 16,492 21,720 6.99%
PBT 11,860 -4,296 5,280 2,232 1,320 -1,980 3,012 25.64%
Tax -5,932 6,540 -2,052 -1,404 -1,204 -440 0 -
NP 5,928 2,244 3,228 828 116 -2,420 3,012 11.94%
-
NP to SH 5,096 2,160 3,400 732 416 -2,352 3,492 6.49%
-
Tax Rate 50.02% - 38.86% 62.90% 91.21% - 0.00% -
Total Cost 26,660 3,896 48,216 30,172 38,368 18,912 18,708 6.07%
-
Net Worth 81,340 46,122 52,325 53,673 52,361 52,735 50,176 8.38%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 81,340 46,122 52,325 53,673 52,361 52,735 50,176 8.38%
NOSH 49,000 46,122 42,079 41,590 41,600 42,000 41,971 2.61%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.19% 36.55% 6.27% 2.67% 0.30% -14.67% 13.87% -
ROE 6.27% 4.68% 6.50% 1.36% 0.79% -4.46% 6.96% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 66.51 13.31 122.26 74.54 92.51 39.27 51.75 4.26%
EPS 10.40 4.68 8.08 1.76 1.00 -5.60 8.32 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.00 1.2435 1.2905 1.2587 1.2556 1.1955 5.62%
Adjusted Per Share Value based on latest NOSH - 41,590
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.90 1.11 9.32 5.61 6.97 2.99 3.93 7.00%
EPS 0.92 0.39 0.62 0.13 0.08 -0.43 0.63 6.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.0835 0.0948 0.0972 0.0948 0.0955 0.0909 8.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.90 2.68 1.27 0.44 0.45 0.30 0.19 -
P/RPS 4.36 20.13 1.04 0.59 0.49 0.76 0.37 50.82%
P/EPS 27.88 57.23 15.72 25.00 45.00 -5.36 2.28 51.75%
EY 3.59 1.75 6.36 4.00 2.22 -18.67 43.79 -34.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.68 1.02 0.34 0.36 0.24 0.16 48.96%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 28/05/14 31/05/13 28/05/12 31/05/11 31/05/10 29/05/09 -
Price 3.00 3.66 1.47 0.59 0.32 0.26 0.38 -
P/RPS 4.51 27.49 1.20 0.79 0.35 0.66 0.73 35.44%
P/EPS 28.85 78.15 18.19 33.52 32.00 -4.64 4.57 35.92%
EY 3.47 1.28 5.50 2.98 3.13 -21.54 21.89 -26.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 3.66 1.18 0.46 0.25 0.21 0.32 33.46%

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