[HCK] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 207.1%
YoY- 17.57%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 8,098 5,529 6,138 15,225 7,243 7,138 8,767 -1.31%
PBT 2,087 969 -3,186 840 850 236 1,225 9.28%
Tax 1,124 258 346 -579 -385 -104 0 -
NP 3,211 1,227 -2,840 261 465 132 1,225 17.41%
-
NP to SH 3,102 1,493 -2,906 562 478 179 957 21.64%
-
Tax Rate -53.86% -26.63% - 68.93% 45.29% 44.07% 0.00% -
Total Cost 4,887 4,302 8,978 14,964 6,778 7,006 7,542 -6.97%
-
Net Worth 88,189 46,194 52,811 55,143 53,200 51,772 51,350 9.42%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 88,189 46,194 52,811 55,143 53,200 51,772 51,350 9.42%
NOSH 51,272 46,194 44,164 41,940 41,929 41,627 41,973 3.38%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 39.65% 22.19% -46.27% 1.71% 6.42% 1.85% 13.97% -
ROE 3.52% 3.23% -5.50% 1.02% 0.90% 0.35% 1.86% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.79 11.97 13.90 36.30 17.27 17.15 20.89 -4.55%
EPS 6.05 3.23 -6.58 1.34 1.14 0.43 2.28 17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.00 1.1958 1.3148 1.2688 1.2437 1.2234 5.83%
Adjusted Per Share Value based on latest NOSH - 41,940
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.47 1.00 1.11 2.76 1.31 1.29 1.59 -1.29%
EPS 0.56 0.27 -0.53 0.10 0.09 0.03 0.17 21.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1597 0.0837 0.0956 0.0999 0.0964 0.0938 0.093 9.42%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.16 3.49 1.65 0.37 0.35 0.19 0.28 -
P/RPS 20.01 29.16 11.87 1.02 2.03 1.11 1.34 56.89%
P/EPS 52.23 107.98 -25.08 27.61 30.70 44.19 12.28 27.27%
EY 1.91 0.93 -3.99 3.62 3.26 2.26 8.14 -21.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 3.49 1.38 0.28 0.28 0.15 0.23 41.39%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 20/08/14 28/08/13 30/08/12 29/08/11 27/08/10 28/08/09 -
Price 3.00 3.53 1.60 0.52 0.31 0.35 0.23 -
P/RPS 18.99 29.49 11.51 1.43 1.79 2.04 1.10 60.72%
P/EPS 49.59 109.22 -24.32 38.81 27.19 81.40 10.09 30.37%
EY 2.02 0.92 -4.11 2.58 3.68 1.23 9.91 -23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 3.53 1.34 0.40 0.24 0.28 0.19 44.61%

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