Highlights

[HCK] YoY Quarter Result on 2015-06-30 [#2]

Stock [HCK]: HCK CAPITAL GROUP BHD
Announcement Date 20-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     143.49%    YoY -     107.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 4,239 7,711 5,334 8,098 5,529 6,138 15,225 -19.18%
  YoY % -45.03% 44.56% -34.13% 46.46% -9.92% -59.68% -
  Horiz. % 27.84% 50.65% 35.03% 53.19% 36.32% 40.32% 100.00%
PBT -2,188 313 302 2,087 969 -3,186 840 -
  YoY % -799.04% 3.64% -85.53% 115.38% 130.41% -479.29% -
  Horiz. % -260.48% 37.26% 35.95% 248.45% 115.36% -379.29% 100.00%
Tax 0 42 264 1,124 258 346 -579 -
  YoY % 0.00% -84.09% -76.51% 335.66% -25.43% 159.76% -
  Horiz. % -0.00% -7.25% -45.60% -194.13% -44.56% -59.76% 100.00%
NP -2,188 355 566 3,211 1,227 -2,840 261 -
  YoY % -716.34% -37.28% -82.37% 161.70% 143.20% -1,188.12% -
  Horiz. % -838.31% 136.02% 216.86% 1,230.27% 470.11% -1,088.12% 100.00%
NP to SH -1,800 564 650 3,102 1,493 -2,906 562 -
  YoY % -419.15% -13.23% -79.05% 107.77% 151.38% -617.08% -
  Horiz. % -320.28% 100.36% 115.66% 551.96% 265.66% -517.08% 100.00%
Tax Rate - % -13.42 % -87.42 % -53.86 % -26.63 % - % 68.93 % -
  YoY % 0.00% 84.65% -62.31% -102.25% 0.00% 0.00% -
  Horiz. % 0.00% -19.47% -126.82% -78.14% -38.63% 0.00% 100.00%
Total Cost 6,427 7,356 4,768 4,887 4,302 8,978 14,964 -13.13%
  YoY % -12.63% 54.28% -2.44% 13.60% -52.08% -40.00% -
  Horiz. % 42.95% 49.16% 31.86% 32.66% 28.75% 60.00% 100.00%
Net Worth 189,529 130,247 102,222 88,189 46,194 52,811 55,143 22.84%
  YoY % 45.51% 27.42% 15.91% 90.91% -12.53% -4.23% -
  Horiz. % 343.71% 236.20% 185.38% 159.93% 83.77% 95.77% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 189,529 130,247 102,222 88,189 46,194 52,811 55,143 22.84%
  YoY % 45.51% 27.42% 15.91% 90.91% -12.53% -4.23% -
  Horiz. % 343.71% 236.20% 185.38% 159.93% 83.77% 95.77% 100.00%
NOSH 421,177 62,619 55,555 51,272 46,194 44,164 41,940 46.86%
  YoY % 572.60% 12.71% 8.35% 10.99% 4.60% 5.30% -
  Horiz. % 1,004.23% 149.31% 132.46% 122.25% 110.14% 105.30% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -51.62 % 4.60 % 10.61 % 39.65 % 22.19 % -46.27 % 1.71 % -
  YoY % -1,222.17% -56.64% -73.24% 78.68% 147.96% -2,805.85% -
  Horiz. % -3,018.71% 269.01% 620.47% 2,318.71% 1,297.66% -2,705.85% 100.00%
ROE -0.95 % 0.43 % 0.64 % 3.52 % 3.23 % -5.50 % 1.02 % -
  YoY % -320.93% -32.81% -81.82% 8.98% 158.73% -639.22% -
  Horiz. % -93.14% 42.16% 62.75% 345.10% 316.67% -539.22% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.01 12.31 9.60 15.79 11.97 13.90 36.30 -44.94%
  YoY % -91.80% 28.23% -39.20% 31.91% -13.88% -61.71% -
  Horiz. % 2.78% 33.91% 26.45% 43.50% 32.98% 38.29% 100.00%
EPS -0.43 0.90 1.17 6.05 3.23 -6.58 1.34 -
  YoY % -147.78% -23.08% -80.66% 87.31% 149.09% -591.04% -
  Horiz. % -32.09% 67.16% 87.31% 451.49% 241.04% -491.04% 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 0.4500 2.0800 1.8400 1.7200 1.0000 1.1958 1.3148 -16.36%
  YoY % -78.37% 13.04% 6.98% 72.00% -16.37% -9.05% -
  Horiz. % 34.23% 158.20% 139.95% 130.82% 76.06% 90.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 424,160
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.00 1.82 1.26 1.91 1.30 1.45 3.59 -19.18%
  YoY % -45.05% 44.44% -34.03% 46.92% -10.34% -59.61% -
  Horiz. % 27.86% 50.70% 35.10% 53.20% 36.21% 40.39% 100.00%
EPS -0.42 0.13 0.15 0.73 0.35 -0.69 0.13 -
  YoY % -423.08% -13.33% -79.45% 108.57% 150.72% -630.77% -
  Horiz. % -323.08% 100.00% 115.38% 561.54% 269.23% -530.77% 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 0.4468 0.3071 0.2410 0.2079 0.1089 0.1245 0.1300 22.83%
  YoY % 45.49% 27.43% 15.92% 90.91% -12.53% -4.23% -
  Horiz. % 343.69% 236.23% 185.38% 159.92% 83.77% 95.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.2100 5.2900 2.8900 3.1600 3.4900 1.6500 0.3700 -
P/RPS 120.22 42.96 30.10 20.01 29.16 11.87 1.02 121.35%
  YoY % 179.84% 42.72% 50.42% -31.38% 145.66% 1,063.73% -
  Horiz. % 11,786.27% 4,211.76% 2,950.98% 1,961.76% 2,858.82% 1,163.73% 100.00%
P/EPS -283.12 587.33 247.01 52.23 107.98 -25.08 27.61 -
  YoY % -148.20% 137.78% 372.93% -51.63% 530.54% -190.84% -
  Horiz. % -1,025.43% 2,127.24% 894.64% 189.17% 391.09% -90.84% 100.00%
EY -0.35 0.17 0.40 1.91 0.93 -3.99 3.62 -
  YoY % -305.88% -57.50% -79.06% 105.38% 123.31% -210.22% -
  Horiz. % -9.67% 4.70% 11.05% 52.76% 25.69% -110.22% 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 2.69 2.54 1.57 1.84 3.49 1.38 0.28 45.78%
  YoY % 5.91% 61.78% -14.67% -47.28% 152.90% 392.86% -
  Horiz. % 960.71% 907.14% 560.71% 657.14% 1,246.43% 492.86% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 25/08/16 20/08/15 20/08/14 28/08/13 30/08/12 -
Price 1.2900 1.2400 3.1000 3.0000 3.5300 1.6000 0.5200 -
P/RPS 128.17 10.07 32.29 18.99 29.49 11.51 1.43 111.48%
  YoY % 1,172.79% -68.81% 70.04% -35.61% 156.21% 704.90% -
  Horiz. % 8,962.94% 704.20% 2,258.04% 1,327.97% 2,062.24% 804.90% 100.00%
P/EPS -301.84 137.67 264.96 49.59 109.22 -24.32 38.81 -
  YoY % -319.25% -48.04% 434.30% -54.60% 549.10% -162.66% -
  Horiz. % -777.74% 354.73% 682.71% 127.78% 281.42% -62.66% 100.00%
EY -0.33 0.73 0.38 2.02 0.92 -4.11 2.58 -
  YoY % -145.21% 92.11% -81.19% 119.57% 122.38% -259.30% -
  Horiz. % -12.79% 28.29% 14.73% 78.29% 35.66% -159.30% 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 2.87 0.60 1.68 1.74 3.53 1.34 0.40 38.86%
  YoY % 378.33% -64.29% -3.45% -50.71% 163.43% 235.00% -
  Horiz. % 717.50% 150.00% 420.00% 435.00% 882.50% 335.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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