[HCK] YoY TTM 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- 80.2%
YoY- -158.08%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 40,510 29,007 42,664 34,459 21,248 38,049 24,410 8.80%
PBT 5,428 -5,430 3,408 1,309 839 352 -1,605 -
Tax 2,369 200 -1,804 -1,211 -726 713 -43 -
NP 7,797 -5,230 1,604 98 113 1,065 -1,648 -
-
NP to SH 8,315 -5,250 2,206 -97 167 1,149 -1,620 -
-
Tax Rate -43.64% - 52.93% 92.51% 86.53% -202.56% - -
Total Cost 32,713 34,237 41,060 34,361 21,135 36,984 26,058 3.86%
-
Net Worth 46,194 52,811 55,143 53,200 41,627 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 41,627 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 19.25% -18.03% 3.76% 0.28% 0.53% 2.80% -6.75% -
ROE 18.00% -9.94% 4.00% -0.18% 0.40% 2.24% -109.00% -
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 87.69 65.68 101.73 82.18 51.04 90.65 57.81 7.18%
EPS 18.00 -11.89 5.26 -0.23 0.40 2.74 -3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.1958 1.3148 1.2688 1.00 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 7.22 5.17 7.60 6.14 3.78 6.78 4.35 8.80%
EPS 1.48 -0.94 0.39 -0.02 0.03 0.20 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0941 0.0982 0.0948 0.0741 0.0915 0.0026 77.81%
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 3.98 2.51 0.36 0.43 0.37 0.31 0.47 42.74%
P/EPS 19.39 -13.88 7.03 -151.29 47.36 10.23 -7.04 -
EY 5.16 -7.20 14.22 -0.66 2.11 9.78 -14.21 -
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 0.19 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 4.03 2.44 0.51 0.38 0.69 0.25 0.57 38.51%
P/EPS 19.61 -13.46 9.89 -134.00 87.24 8.40 -8.60 -
EY 5.10 -7.43 10.12 -0.75 1.15 11.90 -11.63 -
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 0.35 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