[HCK] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -34.79%
YoY- 268.01%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 37,842 52,445 32,983 36,553 28,856 24,184 33,532 2.03%
PBT 10,820 3,667 -2,166 3,190 -130 3,076 -2,637 -
Tax -1,467 309 -563 -1,560 -739 -512 669 -
NP 9,353 3,976 -2,729 1,630 -869 2,564 -1,968 -
-
NP to SH 9,195 4,159 -2,382 2,043 -1,216 2,534 -1,727 -
-
Tax Rate 13.56% -8.43% - 48.90% - 16.64% - -
Total Cost 28,489 48,469 35,712 34,923 29,725 21,620 35,500 -3.59%
-
Net Worth 76,620 44,190 51,414 54,940 42,015 52,981 49,421 7.57%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 76,620 44,190 51,414 54,940 42,015 52,981 49,421 7.57%
NOSH 46,719 44,190 42,028 42,148 42,015 41,938 41,978 1.79%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 24.72% 7.58% -8.27% 4.46% -3.01% 10.60% -5.87% -
ROE 12.00% 9.41% -4.63% 3.72% -2.89% 4.78% -3.49% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 81.00 118.68 78.48 86.72 68.68 57.67 79.88 0.23%
EPS 19.68 9.41 -5.67 4.85 -2.89 6.04 -4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.00 1.2233 1.3035 1.00 1.2633 1.1773 5.67%
Adjusted Per Share Value based on latest NOSH - 42,148
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.85 9.50 5.97 6.62 5.23 4.38 6.07 2.03%
EPS 1.67 0.75 -0.43 0.37 -0.22 0.46 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.08 0.0931 0.0995 0.0761 0.096 0.0895 7.58%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.80 1.87 0.90 0.35 0.26 0.25 0.20 -
P/RPS 3.46 1.58 1.15 0.40 0.38 0.43 0.25 54.91%
P/EPS 14.23 19.87 -15.88 7.22 -8.98 4.14 -4.86 -
EY 7.03 5.03 -6.30 13.85 -11.13 24.17 -20.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.87 0.74 0.27 0.26 0.20 0.17 46.89%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 27/02/13 28/02/12 01/03/11 25/02/10 27/02/09 -
Price 2.97 2.36 1.18 0.42 0.37 0.35 0.13 -
P/RPS 3.67 1.99 1.50 0.48 0.54 0.61 0.16 68.52%
P/EPS 15.09 25.08 -20.82 8.66 -12.78 5.79 -3.16 -
EY 6.63 3.99 -4.80 11.54 -7.82 17.26 -31.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.36 0.96 0.32 0.37 0.28 0.11 59.44%

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