[HCK] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 25.19%
YoY- -183.98%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 29,743 44,454 41,119 38,094 34,682 34,354 22,877 4.46%
PBT 12,214 14,859 1,273 -1,404 3,418 695 1,828 37.20%
Tax 705 -4,585 2,457 -725 -1,610 -930 -622 -
NP 12,919 10,274 3,730 -2,129 1,808 -235 1,206 48.41%
-
NP to SH 9,763 9,929 3,916 -1,782 2,122 -490 1,039 45.21%
-
Tax Rate -5.77% 30.86% -193.01% - 47.10% 133.81% 34.03% -
Total Cost 16,824 34,180 37,389 40,223 32,874 34,589 21,671 -4.12%
-
Net Worth 102,312 81,340 46,122 42,079 53,673 52,361 52,735 11.66%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 102,312 81,340 46,122 42,079 53,673 52,361 52,735 11.66%
NOSH 55,604 49,000 46,122 42,079 41,590 41,600 42,000 4.78%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 43.44% 23.11% 9.07% -5.59% 5.21% -0.68% 5.27% -
ROE 9.54% 12.21% 8.49% -4.23% 3.95% -0.94% 1.97% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 53.49 90.72 89.15 90.53 83.39 82.58 54.47 -0.30%
EPS 17.56 20.26 8.49 -4.23 5.10 -1.18 2.47 38.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.66 1.00 1.00 1.2905 1.2587 1.2556 6.57%
Adjusted Per Share Value based on latest NOSH - 42,079
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.41 8.08 7.47 6.92 6.30 6.24 4.16 4.47%
EPS 1.77 1.80 0.71 -0.32 0.39 -0.09 0.19 45.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1859 0.1478 0.0838 0.0765 0.0975 0.0952 0.0958 11.67%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.28 2.90 2.68 1.27 0.44 0.45 0.30 -
P/RPS 6.13 3.20 3.01 1.40 0.53 0.54 0.55 49.40%
P/EPS 18.68 14.31 31.56 -29.99 8.62 -38.20 12.13 7.45%
EY 5.35 6.99 3.17 -3.33 11.60 -2.62 8.25 -6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.75 2.68 1.27 0.34 0.36 0.24 39.60%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 28/05/14 31/05/13 28/05/12 31/05/11 31/05/10 -
Price 2.79 3.00 3.66 1.47 0.59 0.32 0.26 -
P/RPS 5.22 3.31 4.11 1.62 0.71 0.39 0.48 48.79%
P/EPS 15.89 14.81 43.11 -34.71 11.56 -27.17 10.51 7.12%
EY 6.29 6.75 2.32 -2.88 8.65 -3.68 9.51 -6.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.81 3.66 1.47 0.46 0.25 0.21 39.04%

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