[HCK] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -75.24%
YoY- -87.25%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 62,731 31,015 28,083 21,534 47,339 39,044 31,064 12.42%
PBT 18,474 15,437 3,649 5,843 14,886 8,940 -5,182 -
Tax -2,080 -1,301 -150 -935 -1,125 516 156 -
NP 16,394 14,136 3,499 4,908 13,761 9,456 -5,026 -
-
NP to SH 11,203 7,158 4,224 1,810 14,193 9,051 -5,182 -
-
Tax Rate 11.26% 8.43% 4.11% 16.00% 7.56% -5.77% - -
Total Cost 46,337 16,879 24,584 16,626 33,578 29,588 36,090 4.25%
-
Net Worth 202,343 193,743 131,663 98,101 53,692 46,194 51,320 25.67%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 202,343 193,743 131,663 98,101 53,692 46,194 51,320 25.67%
NOSH 423,039 421,288 421,171 55,424 53,692 46,194 44,203 45.68%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 26.13% 45.58% 12.46% 22.79% 29.07% 24.22% -16.18% -
ROE 5.54% 3.69% 3.21% 1.85% 26.43% 19.59% -10.10% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 14.88 7.36 8.96 38.85 88.17 84.52 70.28 -22.78%
EPS 2.66 1.70 1.35 3.27 26.43 19.59 -11.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.42 1.77 1.00 1.00 1.161 -13.68%
Adjusted Per Share Value based on latest NOSH - 55,424
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.40 5.64 5.10 3.91 8.60 7.10 5.65 12.40%
EPS 2.04 1.30 0.77 0.33 2.58 1.64 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3677 0.3521 0.2393 0.1783 0.0976 0.084 0.0933 25.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.23 1.27 1.37 3.20 3.05 3.49 1.62 -
P/RPS 8.27 17.25 15.29 8.24 3.46 4.13 2.31 23.67%
P/EPS 46.28 74.73 101.67 97.99 11.54 17.81 -13.82 -
EY 2.16 1.34 0.98 1.02 8.67 5.61 -7.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.76 3.26 1.81 3.05 3.49 1.40 10.57%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 26/11/18 28/11/17 29/11/16 26/11/15 20/11/14 29/11/13 -
Price 1.23 1.27 1.32 3.13 3.11 3.09 1.82 -
P/RPS 8.27 17.25 14.73 8.06 3.53 3.66 2.59 21.33%
P/EPS 46.28 74.73 97.96 95.84 11.77 15.77 -15.52 -
EY 2.16 1.34 1.02 1.04 8.50 6.34 -6.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.76 3.14 1.77 3.11 3.09 1.57 8.48%

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