[HCK] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -398.4%
YoY- -185.08%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 7,729 7,413 8,879 6,822 6,564 5,121 4,332 10.12%
PBT 879 1,970 -1,542 -1,790 1,517 -1,186 390 14.49%
Tax 740 -1,854 -1 43 219 -74 -701 -
NP 1,619 116 -1,543 -1,747 1,736 -1,260 -311 -
-
NP to SH 1,782 -873 -1,609 -1,677 1,971 -1,259 -118 -
-
Tax Rate -84.19% 94.11% - - -14.44% - 179.74% -
Total Cost 6,110 7,297 10,422 8,569 4,828 6,381 4,643 4.68%
-
Net Worth 53,692 46,194 51,320 52,113 54,994 51,111 51,557 0.67%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 53,692 46,194 51,320 52,113 54,994 51,111 51,557 0.67%
NOSH 53,692 46,194 44,203 42,030 42,025 41,966 42,142 4.11%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 20.95% 1.56% -17.38% -25.61% 26.45% -24.60% -7.18% -
ROE 3.32% -1.89% -3.14% -3.22% 3.58% -2.46% -0.23% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.39 16.05 20.09 16.23 15.62 12.20 10.28 5.76%
EPS 3.67 -1.89 -3.64 -3.99 4.69 -3.00 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.161 1.2399 1.3086 1.2179 1.2234 -3.30%
Adjusted Per Share Value based on latest NOSH - 42,030
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.38 1.32 1.58 1.22 1.17 0.91 0.77 10.20%
EPS 0.32 -0.16 -0.29 -0.30 0.35 -0.22 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.0823 0.0914 0.0928 0.098 0.091 0.0918 0.67%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.05 3.49 1.62 0.58 0.27 0.35 0.27 -
P/RPS 21.19 21.75 8.07 3.57 1.73 2.87 2.63 41.56%
P/EPS 91.90 -184.67 -44.51 -14.54 5.76 -11.67 -96.43 -
EY 1.09 -0.54 -2.25 -6.88 17.37 -8.57 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.49 1.40 0.47 0.21 0.29 0.22 54.96%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 29/11/13 29/11/12 30/11/11 24/11/10 30/11/09 -
Price 3.11 3.09 1.82 0.76 0.32 0.34 0.32 -
P/RPS 21.60 19.26 9.06 4.68 2.05 2.79 3.11 38.10%
P/EPS 93.71 -163.51 -50.00 -19.05 6.82 -11.33 -114.29 -
EY 1.07 -0.61 -2.00 -5.25 14.66 -8.82 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 3.09 1.57 0.61 0.24 0.28 0.26 51.19%

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