[HCK] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 359.62%
YoY- 167.04%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 5,529 6,138 15,225 7,243 7,138 8,767 5,047 1.53%
PBT 969 -3,186 840 850 236 1,225 322 20.14%
Tax 258 346 -579 -385 -104 0 0 -
NP 1,227 -2,840 261 465 132 1,225 322 24.96%
-
NP to SH 1,493 -2,906 562 478 179 957 304 30.36%
-
Tax Rate -26.63% - 68.93% 45.29% 44.07% 0.00% 0.00% -
Total Cost 4,302 8,978 14,964 6,778 7,006 7,542 4,725 -1.55%
-
Net Worth 46,194 52,811 55,143 53,200 51,772 51,350 1,486 77.27%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 46,194 52,811 55,143 53,200 51,772 51,350 1,486 77.27%
NOSH 46,194 44,164 41,940 41,929 41,627 41,973 42,222 1.50%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 22.19% -46.27% 1.71% 6.42% 1.85% 13.97% 6.38% -
ROE 3.23% -5.50% 1.02% 0.90% 0.35% 1.86% 20.45% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.97 13.90 36.30 17.27 17.15 20.89 11.95 0.02%
EPS 3.23 -6.58 1.34 1.14 0.43 2.28 0.72 28.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.1958 1.3148 1.2688 1.2437 1.2234 0.0352 74.63%
Adjusted Per Share Value based on latest NOSH - 41,929
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.00 1.11 2.76 1.31 1.29 1.59 0.91 1.58%
EPS 0.27 -0.53 0.10 0.09 0.03 0.17 0.06 28.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.0956 0.0999 0.0964 0.0938 0.093 0.0027 77.19%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.49 1.65 0.37 0.35 0.19 0.28 0.27 -
P/RPS 29.16 11.87 1.02 2.03 1.11 1.34 2.26 53.11%
P/EPS 107.98 -25.08 27.61 30.70 44.19 12.28 37.50 19.26%
EY 0.93 -3.99 3.62 3.26 2.26 8.14 2.67 -16.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 1.38 0.28 0.28 0.15 0.23 7.67 -12.29%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 28/08/13 30/08/12 29/08/11 27/08/10 28/08/09 27/08/08 -
Price 3.53 1.60 0.52 0.31 0.35 0.23 0.33 -
P/RPS 29.49 11.51 1.43 1.79 2.04 1.10 2.76 48.38%
P/EPS 109.22 -24.32 38.81 27.19 81.40 10.09 45.83 15.56%
EY 0.92 -4.11 2.58 3.68 1.23 9.91 2.18 -13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 1.34 0.40 0.24 0.28 0.19 9.38 -15.02%

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