Highlights

[HCK] YoY Quarter Result on 2014-06-30 [#2]

Stock [HCK]: HCK CAPITAL GROUP BHD
Announcement Date 20-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     176.48%    YoY -     151.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 7,711 5,334 8,098 5,529 6,138 15,225 7,243 1.05%
  YoY % 44.56% -34.13% 46.46% -9.92% -59.68% 110.20% -
  Horiz. % 106.46% 73.64% 111.80% 76.34% 84.74% 210.20% 100.00%
PBT 313 302 2,087 969 -3,186 840 850 -15.33%
  YoY % 3.64% -85.53% 115.38% 130.41% -479.29% -1.18% -
  Horiz. % 36.82% 35.53% 245.53% 114.00% -374.82% 98.82% 100.00%
Tax 42 264 1,124 258 346 -579 -385 -
  YoY % -84.09% -76.51% 335.66% -25.43% 159.76% -50.39% -
  Horiz. % -10.91% -68.57% -291.95% -67.01% -89.87% 150.39% 100.00%
NP 355 566 3,211 1,227 -2,840 261 465 -4.40%
  YoY % -37.28% -82.37% 161.70% 143.20% -1,188.12% -43.87% -
  Horiz. % 76.34% 121.72% 690.54% 263.87% -610.75% 56.13% 100.00%
NP to SH 564 650 3,102 1,493 -2,906 562 478 2.79%
  YoY % -13.23% -79.05% 107.77% 151.38% -617.08% 17.57% -
  Horiz. % 117.99% 135.98% 648.95% 312.34% -607.95% 117.57% 100.00%
Tax Rate -13.42 % -87.42 % -53.86 % -26.63 % - % 68.93 % 45.29 % -
  YoY % 84.65% -62.31% -102.25% 0.00% 0.00% 52.20% -
  Horiz. % -29.63% -193.02% -118.92% -58.80% 0.00% 152.20% 100.00%
Total Cost 7,356 4,768 4,887 4,302 8,978 14,964 6,778 1.37%
  YoY % 54.28% -2.44% 13.60% -52.08% -40.00% 120.77% -
  Horiz. % 108.53% 70.35% 72.10% 63.47% 132.46% 220.77% 100.00%
Net Worth 130,247 102,222 88,189 46,194 52,811 55,143 53,200 16.08%
  YoY % 27.42% 15.91% 90.91% -12.53% -4.23% 3.65% -
  Horiz. % 244.82% 192.15% 165.77% 86.83% 99.27% 103.65% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 130,247 102,222 88,189 46,194 52,811 55,143 53,200 16.08%
  YoY % 27.42% 15.91% 90.91% -12.53% -4.23% 3.65% -
  Horiz. % 244.82% 192.15% 165.77% 86.83% 99.27% 103.65% 100.00%
NOSH 62,619 55,555 51,272 46,194 44,164 41,940 41,929 6.91%
  YoY % 12.71% 8.35% 10.99% 4.60% 5.30% 0.02% -
  Horiz. % 149.34% 132.50% 122.28% 110.17% 105.33% 100.02% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.60 % 10.61 % 39.65 % 22.19 % -46.27 % 1.71 % 6.42 % -5.40%
  YoY % -56.64% -73.24% 78.68% 147.96% -2,805.85% -73.36% -
  Horiz. % 71.65% 165.26% 617.60% 345.64% -720.72% 26.64% 100.00%
ROE 0.43 % 0.64 % 3.52 % 3.23 % -5.50 % 1.02 % 0.90 % -11.57%
  YoY % -32.81% -81.82% 8.98% 158.73% -639.22% 13.33% -
  Horiz. % 47.78% 71.11% 391.11% 358.89% -611.11% 113.33% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.31 9.60 15.79 11.97 13.90 36.30 17.27 -5.48%
  YoY % 28.23% -39.20% 31.91% -13.88% -61.71% 110.19% -
  Horiz. % 71.28% 55.59% 91.43% 69.31% 80.49% 210.19% 100.00%
EPS 0.90 1.17 6.05 3.23 -6.58 1.34 1.14 -3.86%
  YoY % -23.08% -80.66% 87.31% 149.09% -591.04% 17.54% -
  Horiz. % 78.95% 102.63% 530.70% 283.33% -577.19% 117.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0800 1.8400 1.7200 1.0000 1.1958 1.3148 1.2688 8.58%
  YoY % 13.04% 6.98% 72.00% -16.37% -9.05% 3.63% -
  Horiz. % 163.93% 145.02% 135.56% 78.81% 94.25% 103.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 424,160
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.82 1.26 1.91 1.30 1.45 3.59 1.71 1.04%
  YoY % 44.44% -34.03% 46.92% -10.34% -59.61% 109.94% -
  Horiz. % 106.43% 73.68% 111.70% 76.02% 84.80% 209.94% 100.00%
EPS 0.13 0.15 0.73 0.35 -0.69 0.13 0.11 2.82%
  YoY % -13.33% -79.45% 108.57% 150.72% -630.77% 18.18% -
  Horiz. % 118.18% 136.36% 663.64% 318.18% -627.27% 118.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3071 0.2410 0.2079 0.1089 0.1245 0.1300 0.1254 16.08%
  YoY % 27.43% 15.92% 90.91% -12.53% -4.23% 3.67% -
  Horiz. % 244.90% 192.18% 165.79% 86.84% 99.28% 103.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.2900 2.8900 3.1600 3.4900 1.6500 0.3700 0.3500 -
P/RPS 42.96 30.10 20.01 29.16 11.87 1.02 2.03 66.24%
  YoY % 42.72% 50.42% -31.38% 145.66% 1,063.73% -49.75% -
  Horiz. % 2,116.26% 1,482.76% 985.71% 1,436.45% 584.73% 50.25% 100.00%
P/EPS 587.33 247.01 52.23 107.98 -25.08 27.61 30.70 63.47%
  YoY % 137.78% 372.93% -51.63% 530.54% -190.84% -10.07% -
  Horiz. % 1,913.13% 804.59% 170.13% 351.73% -81.69% 89.93% 100.00%
EY 0.17 0.40 1.91 0.93 -3.99 3.62 3.26 -38.85%
  YoY % -57.50% -79.06% 105.38% 123.31% -210.22% 11.04% -
  Horiz. % 5.21% 12.27% 58.59% 28.53% -122.39% 111.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.54 1.57 1.84 3.49 1.38 0.28 0.28 44.37%
  YoY % 61.78% -14.67% -47.28% 152.90% 392.86% 0.00% -
  Horiz. % 907.14% 560.71% 657.14% 1,246.43% 492.86% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 20/08/15 20/08/14 28/08/13 30/08/12 29/08/11 -
Price 1.2400 3.1000 3.0000 3.5300 1.6000 0.5200 0.3100 -
P/RPS 10.07 32.29 18.99 29.49 11.51 1.43 1.79 33.33%
  YoY % -68.81% 70.04% -35.61% 156.21% 704.90% -20.11% -
  Horiz. % 562.57% 1,803.91% 1,060.89% 1,647.49% 643.02% 79.89% 100.00%
P/EPS 137.67 264.96 49.59 109.22 -24.32 38.81 27.19 31.01%
  YoY % -48.04% 434.30% -54.60% 549.10% -162.66% 42.74% -
  Horiz. % 506.33% 974.48% 182.38% 401.69% -89.44% 142.74% 100.00%
EY 0.73 0.38 2.02 0.92 -4.11 2.58 3.68 -23.61%
  YoY % 92.11% -81.19% 119.57% 122.38% -259.30% -29.89% -
  Horiz. % 19.84% 10.33% 54.89% 25.00% -111.68% 70.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 1.68 1.74 3.53 1.34 0.40 0.24 16.48%
  YoY % -64.29% -3.45% -50.71% 163.43% 235.00% 66.67% -
  Horiz. % 250.00% 700.00% 725.00% 1,470.83% 558.33% 166.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS