[HCK] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -15.42%
YoY- -1.67%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 35,105 33,375 21,894 29,743 44,454 41,119 38,094 -1.35%
PBT 12,566 15,268 739 12,214 14,859 1,273 -1,404 -
Tax -1,234 -1,395 -83 705 -4,585 2,457 -725 9.26%
NP 11,332 13,873 656 12,919 10,274 3,730 -2,129 -
-
NP to SH 6,622 6,911 913 9,763 9,929 3,916 -1,782 -
-
Tax Rate 9.82% 9.14% 11.23% -5.77% 30.86% -193.01% - -
Total Cost 23,773 19,502 21,238 16,824 34,180 37,389 40,223 -8.38%
-
Net Worth 198,051 193,738 132,872 102,312 81,340 46,122 42,079 29.43%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 198,051 193,738 132,872 102,312 81,340 46,122 42,079 29.43%
NOSH 421,454 421,171 63,881 55,604 49,000 46,122 42,079 46.79%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 32.28% 41.57% 3.00% 43.44% 23.11% 9.07% -5.59% -
ROE 3.34% 3.57% 0.69% 9.54% 12.21% 8.49% -4.23% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 8.33 7.92 34.27 53.49 90.72 89.15 90.53 -32.79%
EPS 1.57 1.64 1.43 17.56 20.26 8.49 -4.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 2.08 1.84 1.66 1.00 1.00 -11.81%
Adjusted Per Share Value based on latest NOSH - 55,604
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 6.25 5.94 3.90 5.30 7.92 7.32 6.79 -1.37%
EPS 1.18 1.23 0.16 1.74 1.77 0.70 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3528 0.3451 0.2367 0.1822 0.1449 0.0822 0.075 29.42%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.25 1.30 3.90 3.28 2.90 2.68 1.27 -
P/RPS 15.00 16.41 11.38 6.13 3.20 3.01 1.40 48.45%
P/EPS 79.54 79.22 272.88 18.68 14.31 31.56 -29.99 -
EY 1.26 1.26 0.37 5.35 6.99 3.17 -3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.83 1.88 1.78 1.75 2.68 1.27 13.10%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 24/05/17 26/05/16 28/05/15 28/05/14 31/05/13 -
Price 1.28 1.26 5.40 2.79 3.00 3.66 1.47 -
P/RPS 15.36 15.90 15.76 5.22 3.31 4.11 1.62 45.45%
P/EPS 81.45 76.79 377.83 15.89 14.81 43.11 -34.71 -
EY 1.23 1.30 0.26 6.29 6.75 2.32 -2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.74 2.60 1.52 1.81 3.66 1.47 10.79%

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