[HCK] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 13.54%
YoY- -184.31%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 9,322 23,365 24,567 3,186 13,125 12,474 5,655 8.68%
PBT 9,399 8,955 7,075 -1,774 493 1,315 708 53.84%
Tax -927 -1,506 477 324 -1,093 -451 189 -
NP 8,472 7,449 7,552 -1,450 -600 864 897 45.36%
-
NP to SH 5,224 8,035 7,891 -1,450 -510 580 822 36.07%
-
Tax Rate 9.86% 16.82% -6.74% - 221.70% 34.30% -26.69% -
Total Cost 850 15,916 17,015 4,636 13,725 11,610 4,758 -24.94%
-
Net Worth 102,039 76,620 44,190 51,414 54,940 42,015 52,981 11.53%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 102,039 76,620 44,190 51,414 54,940 42,015 52,981 11.53%
NOSH 55,456 46,719 44,190 42,028 42,148 42,015 41,938 4.76%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 90.88% 31.88% 30.74% -45.51% -4.57% 6.93% 15.86% -
ROE 5.12% 10.49% 17.86% -2.82% -0.93% 1.38% 1.55% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.81 50.01 55.59 7.58 31.14 29.69 13.48 3.74%
EPS 9.42 17.18 17.81 -3.45 -1.21 1.38 1.96 29.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.64 1.00 1.2233 1.3035 1.00 1.2633 6.46%
Adjusted Per Share Value based on latest NOSH - 42,028
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.69 4.25 4.46 0.58 2.39 2.27 1.03 8.59%
EPS 0.95 1.46 1.43 -0.26 -0.09 0.11 0.15 36.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1854 0.1392 0.0803 0.0934 0.0998 0.0764 0.0963 11.53%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.06 2.80 1.87 0.90 0.35 0.26 0.25 -
P/RPS 18.20 5.60 3.36 11.87 1.12 0.88 1.85 46.35%
P/EPS 32.48 16.28 10.47 -26.09 -28.93 18.83 12.76 16.84%
EY 3.08 6.14 9.55 -3.83 -3.46 5.31 7.84 -14.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.71 1.87 0.74 0.27 0.26 0.20 42.26%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 27/02/15 28/02/14 27/02/13 28/02/12 01/03/11 25/02/10 -
Price 3.15 2.97 2.36 1.18 0.42 0.37 0.35 -
P/RPS 18.74 5.94 4.25 15.57 1.35 1.25 2.60 38.96%
P/EPS 33.44 17.27 13.22 -34.20 -34.71 26.80 17.86 11.01%
EY 2.99 5.79 7.57 -2.92 -2.88 3.73 5.60 -9.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.81 2.36 0.96 0.32 0.37 0.28 35.18%

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