[HCK] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -25.12%
YoY- -36.64%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 45,274 29,903 24,271 26,979 47,023 40,510 29,007 7.69%
PBT 17,125 12,767 513 10,429 15,977 5,428 -5,430 -
Tax -1,281 -1,437 -53 -155 -3,719 2,369 200 -
NP 15,844 11,330 460 10,274 12,258 7,797 -5,230 -
-
NP to SH 10,720 4,547 1,179 7,311 11,538 8,315 -5,250 -
-
Tax Rate 7.48% 11.26% 10.33% 1.49% 23.28% -43.64% - -
Total Cost 29,430 18,573 23,811 16,705 34,765 32,713 34,237 -2.48%
-
Net Worth 202,280 189,529 130,247 102,222 51,272 46,194 52,811 25.07%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 202,280 189,529 130,247 102,222 51,272 46,194 52,811 25.07%
NOSH 421,533 421,227 84,234 55,555 51,272 46,194 44,164 45.61%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 35.00% 37.89% 1.90% 38.08% 26.07% 19.25% -18.03% -
ROE 5.30% 2.40% 0.91% 7.15% 22.50% 18.00% -9.94% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.74 7.10 38.76 48.56 91.71 87.69 65.68 -26.04%
EPS 2.54 1.08 1.88 13.16 22.50 18.00 -11.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.45 2.08 1.84 1.00 1.00 1.1958 -14.10%
Adjusted Per Share Value based on latest NOSH - 55,555
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 8.23 5.43 4.41 4.90 8.55 7.36 5.27 7.70%
EPS 1.95 0.83 0.21 1.33 2.10 1.51 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3676 0.3444 0.2367 0.1858 0.0932 0.084 0.096 25.06%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.26 1.21 5.29 2.89 3.16 3.49 1.65 -
P/RPS 11.73 17.04 13.65 5.95 3.45 3.98 2.51 29.28%
P/EPS 49.53 112.08 280.96 21.96 14.04 19.39 -13.88 -
EY 2.02 0.89 0.36 4.55 7.12 5.16 -7.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.69 2.54 1.57 3.16 3.49 1.38 11.34%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 29/08/18 29/08/17 25/08/16 20/08/15 20/08/14 28/08/13 -
Price 1.23 1.29 1.24 3.10 3.00 3.53 1.60 -
P/RPS 11.45 18.17 3.20 6.38 3.27 4.03 2.44 29.37%
P/EPS 48.35 119.49 65.86 23.56 13.33 19.61 -13.46 -
EY 2.07 0.84 1.52 4.25 7.50 5.10 -7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.87 0.60 1.68 3.00 3.53 1.34 11.38%

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