[HCK] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -5.84%
YoY- 319.75%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 21,894 29,743 44,454 41,119 38,094 34,682 34,354 -7.22%
PBT 739 12,214 14,859 1,273 -1,404 3,418 695 1.02%
Tax -83 705 -4,585 2,457 -725 -1,610 -930 -33.12%
NP 656 12,919 10,274 3,730 -2,129 1,808 -235 -
-
NP to SH 913 9,763 9,929 3,916 -1,782 2,122 -490 -
-
Tax Rate 11.23% -5.77% 30.86% -193.01% - 47.10% 133.81% -
Total Cost 21,238 16,824 34,180 37,389 40,223 32,874 34,589 -7.80%
-
Net Worth 132,872 102,312 81,340 46,122 42,079 53,673 52,361 16.77%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 132,872 102,312 81,340 46,122 42,079 53,673 52,361 16.77%
NOSH 63,881 55,604 49,000 46,122 42,079 41,590 41,600 7.40%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.00% 43.44% 23.11% 9.07% -5.59% 5.21% -0.68% -
ROE 0.69% 9.54% 12.21% 8.49% -4.23% 3.95% -0.94% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 34.27 53.49 90.72 89.15 90.53 83.39 82.58 -13.62%
EPS 1.43 17.56 20.26 8.49 -4.23 5.10 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.84 1.66 1.00 1.00 1.2905 1.2587 8.72%
Adjusted Per Share Value based on latest NOSH - 46,122
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.98 5.41 8.08 7.47 6.92 6.30 6.24 -7.21%
EPS 0.17 1.77 1.80 0.71 -0.32 0.39 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2415 0.1859 0.1478 0.0838 0.0765 0.0975 0.0952 16.76%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.90 3.28 2.90 2.68 1.27 0.44 0.45 -
P/RPS 11.38 6.13 3.20 3.01 1.40 0.53 0.54 66.12%
P/EPS 272.88 18.68 14.31 31.56 -29.99 8.62 -38.20 -
EY 0.37 5.35 6.99 3.17 -3.33 11.60 -2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.78 1.75 2.68 1.27 0.34 0.36 31.68%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 26/05/16 28/05/15 28/05/14 31/05/13 28/05/12 31/05/11 -
Price 5.40 2.79 3.00 3.66 1.47 0.59 0.32 -
P/RPS 15.76 5.22 3.31 4.11 1.62 0.71 0.39 85.14%
P/EPS 377.83 15.89 14.81 43.11 -34.71 11.56 -27.17 -
EY 0.26 6.29 6.75 2.32 -2.88 8.65 -3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 1.52 1.81 3.66 1.47 0.46 0.25 47.68%

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