[HCK] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -165.37%
YoY- -146.03%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 47,339 39,044 31,064 42,922 35,902 22,037 26,301 10.28%
PBT 14,886 8,940 -5,182 101 4,012 -737 -521 -
Tax -1,125 516 156 -1,980 -918 -99 344 -
NP 13,761 9,456 -5,026 -1,879 3,094 -836 -177 -
-
NP to SH 14,193 9,051 -5,182 -1,442 3,133 -974 121 121.16%
-
Tax Rate 7.56% -5.77% - 1,960.40% 22.88% - - -
Total Cost 33,578 29,588 36,090 44,801 32,808 22,873 26,478 4.03%
-
Net Worth 53,692 46,194 51,320 52,113 54,994 51,111 51,557 0.67%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 53,692 46,194 51,320 52,113 54,994 51,111 51,557 0.67%
NOSH 53,692 46,194 44,203 42,030 42,025 41,966 42,142 4.11%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 29.07% 24.22% -16.18% -4.38% 8.62% -3.79% -0.67% -
ROE 26.43% 19.59% -10.10% -2.77% 5.70% -1.91% 0.23% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 88.17 84.52 70.28 102.12 85.43 52.51 62.41 5.92%
EPS 26.43 19.59 -11.72 -3.43 7.45 -2.32 0.29 112.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.161 1.2399 1.3086 1.2179 1.2234 -3.30%
Adjusted Per Share Value based on latest NOSH - 42,030
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.57 7.07 5.63 7.77 6.50 3.99 4.76 10.29%
EPS 2.57 1.64 -0.94 -0.26 0.57 -0.18 0.02 124.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0972 0.0837 0.0929 0.0944 0.0996 0.0926 0.0934 0.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.05 3.49 1.62 0.58 0.27 0.35 0.27 -
P/RPS 3.46 4.13 2.31 0.57 0.32 0.67 0.43 41.53%
P/EPS 11.54 17.81 -13.82 -16.91 3.62 -15.08 94.04 -29.49%
EY 8.67 5.61 -7.24 -5.92 27.61 -6.63 1.06 41.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.49 1.40 0.47 0.21 0.29 0.22 54.96%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 29/11/13 29/11/12 30/11/11 24/11/10 30/11/09 -
Price 3.11 3.09 1.82 0.76 0.32 0.34 0.32 -
P/RPS 3.53 3.66 2.59 0.74 0.37 0.65 0.51 38.02%
P/EPS 11.77 15.77 -15.52 -22.15 4.29 -14.65 111.45 -31.23%
EY 8.50 6.34 -6.44 -4.51 23.30 -6.83 0.90 45.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 3.09 1.57 0.61 0.24 0.28 0.26 51.19%

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