[HCK] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.85%
YoY- 274.66%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 28,083 21,534 47,339 39,044 31,064 42,922 35,902 -4.00%
PBT 3,649 5,843 14,886 8,940 -5,182 101 4,012 -1.56%
Tax -150 -935 -1,125 516 156 -1,980 -918 -26.04%
NP 3,499 4,908 13,761 9,456 -5,026 -1,879 3,094 2.06%
-
NP to SH 4,224 1,810 14,193 9,051 -5,182 -1,442 3,133 5.10%
-
Tax Rate 4.11% 16.00% 7.56% -5.77% - 1,960.40% 22.88% -
Total Cost 24,584 16,626 33,578 29,588 36,090 44,801 32,808 -4.69%
-
Net Worth 131,663 98,101 53,692 46,194 51,320 52,113 54,994 15.64%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 131,663 98,101 53,692 46,194 51,320 52,113 54,994 15.64%
NOSH 421,171 55,424 53,692 46,194 44,203 42,030 42,025 46.78%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.46% 22.79% 29.07% 24.22% -16.18% -4.38% 8.62% -
ROE 3.21% 1.85% 26.43% 19.59% -10.10% -2.77% 5.70% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.96 38.85 88.17 84.52 70.28 102.12 85.43 -31.30%
EPS 1.35 3.27 26.43 19.59 -11.72 -3.43 7.45 -24.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 1.77 1.00 1.00 1.161 1.2399 1.3086 -17.24%
Adjusted Per Share Value based on latest NOSH - 46,194
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.00 3.84 8.43 6.95 5.53 7.65 6.40 -4.02%
EPS 0.75 0.32 2.53 1.61 -0.92 -0.26 0.56 4.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2345 0.1747 0.0956 0.0823 0.0914 0.0928 0.098 15.63%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.37 3.20 3.05 3.49 1.62 0.58 0.27 -
P/RPS 15.29 8.24 3.46 4.13 2.31 0.57 0.32 90.37%
P/EPS 101.67 97.99 11.54 17.81 -13.82 -16.91 3.62 74.25%
EY 0.98 1.02 8.67 5.61 -7.24 -5.92 27.61 -42.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 1.81 3.05 3.49 1.40 0.47 0.21 57.87%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 29/11/16 26/11/15 20/11/14 29/11/13 29/11/12 30/11/11 -
Price 1.32 3.13 3.11 3.09 1.82 0.76 0.32 -
P/RPS 14.73 8.06 3.53 3.66 2.59 0.74 0.37 84.68%
P/EPS 97.96 95.84 11.77 15.77 -15.52 -22.15 4.29 68.35%
EY 1.02 1.04 8.50 6.34 -6.44 -4.51 23.30 -40.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 1.77 3.11 3.09 1.57 0.61 0.24 53.44%

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