[HCK] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 180.26%
YoY- 274.6%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 20,585 33,232 37,842 52,445 32,983 36,553 28,856 -5.46%
PBT 1,381 15,664 10,820 3,667 -2,166 3,190 -130 -
Tax -100 -719 -1,467 309 -563 -1,560 -739 -28.32%
NP 1,281 14,945 9,353 3,976 -2,729 1,630 -869 -
-
NP to SH 1,502 11,543 9,195 4,159 -2,382 2,043 -1,216 -
-
Tax Rate 7.24% 4.59% 13.56% -8.43% - 48.90% - -
Total Cost 19,304 18,287 28,489 48,469 35,712 34,923 29,725 -6.93%
-
Net Worth 23,848 55,456 76,620 44,190 51,414 54,940 42,015 -8.99%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 23,848 55,456 76,620 44,190 51,414 54,940 42,015 -8.99%
NOSH 56,781 55,456 46,719 44,190 42,028 42,148 42,015 5.14%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.22% 44.97% 24.72% 7.58% -8.27% 4.46% -3.01% -
ROE 6.30% 20.81% 12.00% 9.41% -4.63% 3.72% -2.89% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.25 59.92 81.00 118.68 78.48 86.72 68.68 -10.09%
EPS 2.65 20.81 19.68 9.41 -5.67 4.85 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 1.00 1.64 1.00 1.2233 1.3035 1.00 -13.45%
Adjusted Per Share Value based on latest NOSH - 44,190
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.67 5.92 6.74 9.34 5.88 6.51 5.14 -5.45%
EPS 0.27 2.06 1.64 0.74 -0.42 0.36 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0988 0.1365 0.0787 0.0916 0.0979 0.0748 -8.98%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.28 3.06 2.80 1.87 0.90 0.35 0.26 -
P/RPS 9.05 5.11 3.46 1.58 1.15 0.40 0.38 69.53%
P/EPS 124.00 14.70 14.23 19.87 -15.88 7.22 -8.98 -
EY 0.81 6.80 7.03 5.03 -6.30 13.85 -11.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.81 3.06 1.71 1.87 0.74 0.27 0.26 76.21%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 23/02/16 27/02/15 28/02/14 27/02/13 28/02/12 01/03/11 -
Price 3.35 3.15 2.97 2.36 1.18 0.42 0.37 -
P/RPS 9.24 5.26 3.67 1.99 1.50 0.48 0.54 60.45%
P/EPS 126.64 15.13 15.09 25.08 -20.82 8.66 -12.78 -
EY 0.79 6.61 6.63 3.99 -4.80 11.54 -7.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.98 3.15 1.81 2.36 0.96 0.32 0.37 66.76%

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