[HCK] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 112.33%
YoY- 258.38%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 24,271 26,979 47,023 40,510 29,007 42,664 34,459 -5.66%
PBT 513 10,429 15,977 5,428 -5,430 3,408 1,309 -14.44%
Tax -53 -155 -3,719 2,369 200 -1,804 -1,211 -40.60%
NP 460 10,274 12,258 7,797 -5,230 1,604 98 29.36%
-
NP to SH 1,179 7,311 11,538 8,315 -5,250 2,206 -97 -
-
Tax Rate 10.33% 1.49% 23.28% -43.64% - 52.93% 92.51% -
Total Cost 23,811 16,705 34,765 32,713 34,237 41,060 34,361 -5.92%
-
Net Worth 130,247 102,222 51,272 46,194 52,811 55,143 53,200 16.07%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 130,247 102,222 51,272 46,194 52,811 55,143 53,200 16.07%
NOSH 84,234 55,555 51,272 46,194 44,164 41,940 41,929 12.31%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.90% 38.08% 26.07% 19.25% -18.03% 3.76% 0.28% -
ROE 0.91% 7.15% 22.50% 18.00% -9.94% 4.00% -0.18% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 38.76 48.56 91.71 87.69 65.68 101.73 82.18 -11.76%
EPS 1.88 13.16 22.50 18.00 -11.89 5.26 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.84 1.00 1.00 1.1958 1.3148 1.2688 8.57%
Adjusted Per Share Value based on latest NOSH - 46,194
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.40 4.89 8.52 7.34 5.25 7.73 6.24 -5.65%
EPS 0.21 1.32 2.09 1.51 -0.95 0.40 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2359 0.1851 0.0929 0.0837 0.0956 0.0999 0.0964 16.06%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.29 2.89 3.16 3.49 1.65 0.37 0.35 -
P/RPS 13.65 5.95 3.45 3.98 2.51 0.36 0.43 77.84%
P/EPS 280.96 21.96 14.04 19.39 -13.88 7.03 -151.29 -
EY 0.36 4.55 7.12 5.16 -7.20 14.22 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.57 3.16 3.49 1.38 0.28 0.28 44.36%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 20/08/15 20/08/14 28/08/13 30/08/12 29/08/11 -
Price 1.24 3.10 3.00 3.53 1.60 0.52 0.31 -
P/RPS 3.20 6.38 3.27 4.03 2.44 0.51 0.38 42.58%
P/EPS 65.86 23.56 13.33 19.61 -13.46 9.89 -134.00 -
EY 1.52 4.25 7.50 5.10 -7.43 10.12 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.68 3.00 3.53 1.34 0.40 0.24 16.48%

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