[HCK] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 16.21%
YoY- 38.76%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 29,903 24,271 26,979 47,023 40,510 29,007 42,664 -5.74%
PBT 12,767 513 10,429 15,977 5,428 -5,430 3,408 24.61%
Tax -1,437 -53 -155 -3,719 2,369 200 -1,804 -3.71%
NP 11,330 460 10,274 12,258 7,797 -5,230 1,604 38.49%
-
NP to SH 4,547 1,179 7,311 11,538 8,315 -5,250 2,206 12.80%
-
Tax Rate 11.26% 10.33% 1.49% 23.28% -43.64% - 52.93% -
Total Cost 18,573 23,811 16,705 34,765 32,713 34,237 41,060 -12.37%
-
Net Worth 189,529 130,247 102,222 51,272 46,194 52,811 55,143 22.83%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 189,529 130,247 102,222 51,272 46,194 52,811 55,143 22.83%
NOSH 421,227 84,234 55,555 51,272 46,194 44,164 41,940 46.86%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 37.89% 1.90% 38.08% 26.07% 19.25% -18.03% 3.76% -
ROE 2.40% 0.91% 7.15% 22.50% 18.00% -9.94% 4.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.10 38.76 48.56 91.71 87.69 65.68 101.73 -35.82%
EPS 1.08 1.88 13.16 22.50 18.00 -11.89 5.26 -23.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 2.08 1.84 1.00 1.00 1.1958 1.3148 -16.35%
Adjusted Per Share Value based on latest NOSH - 51,272
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.43 4.41 4.90 8.55 7.36 5.27 7.75 -5.75%
EPS 0.83 0.21 1.33 2.10 1.51 -0.95 0.40 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3444 0.2367 0.1858 0.0932 0.084 0.096 0.1002 22.83%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.21 5.29 2.89 3.16 3.49 1.65 0.37 -
P/RPS 17.04 13.65 5.95 3.45 3.98 2.51 0.36 90.13%
P/EPS 112.08 280.96 21.96 14.04 19.39 -13.88 7.03 58.61%
EY 0.89 0.36 4.55 7.12 5.16 -7.20 14.22 -36.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.54 1.57 3.16 3.49 1.38 0.28 45.77%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 25/08/16 20/08/15 20/08/14 28/08/13 30/08/12 -
Price 1.29 1.24 3.10 3.00 3.53 1.60 0.52 -
P/RPS 18.17 3.20 6.38 3.27 4.03 2.44 0.51 81.34%
P/EPS 119.49 65.86 23.56 13.33 19.61 -13.46 9.89 51.45%
EY 0.84 1.52 4.25 7.50 5.10 -7.43 10.12 -33.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 0.60 1.68 3.00 3.53 1.34 0.40 38.85%

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