[HCK] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 590.43%
YoY- 644.21%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 8,309 9,322 23,365 24,567 3,186 13,125 12,474 -6.54%
PBT 5,271 9,399 8,955 7,075 -1,774 493 1,315 26.00%
Tax -265 -927 -1,506 477 324 -1,093 -451 -8.47%
NP 5,006 8,472 7,449 7,552 -1,450 -600 864 33.98%
-
NP to SH 5,077 5,224 8,035 7,891 -1,450 -510 580 43.51%
-
Tax Rate 5.03% 9.86% 16.82% -6.74% - 221.70% 34.30% -
Total Cost 3,303 850 15,916 17,015 4,636 13,725 11,610 -18.88%
-
Net Worth 23,848 102,039 76,620 44,190 51,414 54,940 42,015 -8.99%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 23,848 102,039 76,620 44,190 51,414 54,940 42,015 -8.99%
NOSH 84,234 55,456 46,719 44,190 42,028 42,148 42,015 12.27%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 60.25% 90.88% 31.88% 30.74% -45.51% -4.57% 6.93% -
ROE 21.29% 5.12% 10.49% 17.86% -2.82% -0.93% 1.38% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.63 16.81 50.01 55.59 7.58 31.14 29.69 -11.11%
EPS 1.83 9.42 17.18 17.81 -3.45 -1.21 1.38 4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 1.84 1.64 1.00 1.2233 1.3035 1.00 -13.45%
Adjusted Per Share Value based on latest NOSH - 44,190
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.50 1.69 4.23 4.45 0.58 2.38 2.26 -6.59%
EPS 0.92 0.95 1.46 1.43 -0.26 -0.09 0.11 42.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0432 0.1848 0.1388 0.08 0.0931 0.0995 0.0761 -8.99%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.28 3.06 2.80 1.87 0.90 0.35 0.26 -
P/RPS 22.41 18.20 5.60 3.36 11.87 1.12 0.88 71.44%
P/EPS 36.68 32.48 16.28 10.47 -26.09 -28.93 18.83 11.74%
EY 2.73 3.08 6.14 9.55 -3.83 -3.46 5.31 -10.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.81 1.66 1.71 1.87 0.74 0.27 0.26 76.21%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 23/02/16 27/02/15 28/02/14 27/02/13 28/02/12 01/03/11 -
Price 3.35 3.15 2.97 2.36 1.18 0.42 0.37 -
P/RPS 22.89 18.74 5.94 4.25 15.57 1.35 1.25 62.27%
P/EPS 37.47 33.44 17.27 13.22 -34.20 -34.71 26.80 5.73%
EY 2.67 2.99 5.79 7.57 -2.92 -2.88 3.73 -5.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.98 1.71 1.81 2.36 0.96 0.32 0.37 66.76%

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