[HCK] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -44.58%
YoY- 135.93%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 33,296 31,965 32,490 32,588 37,842 19,302 14,128 76.81%
PBT 16,758 7,908 10,104 11,860 10,820 2,486 -210 -
Tax -2,011 508 -718 -5,932 -1,467 52 3,786 -
NP 14,747 8,416 9,386 5,928 9,353 2,538 3,576 156.49%
-
NP to SH 11,345 8,210 8,752 5,096 9,195 1,546 4,066 97.82%
-
Tax Rate 12.00% -6.42% 7.11% 50.02% 13.56% -2.09% - -
Total Cost 18,549 23,549 23,104 26,660 28,489 16,764 10,552 45.50%
-
Net Worth 102,027 53,645 88,238 81,340 76,657 46,196 46,174 69.40%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 102,027 53,645 88,238 81,340 76,657 46,196 46,174 69.40%
NOSH 55,449 53,645 51,301 49,000 46,742 46,196 46,174 12.94%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 44.29% 26.33% 28.89% 18.19% 24.72% 13.15% 25.31% -
ROE 11.12% 15.31% 9.92% 6.27% 11.99% 3.35% 8.81% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 60.05 59.59 63.33 66.51 80.96 41.78 30.60 56.55%
EPS 20.46 15.29 17.06 10.40 19.67 3.35 8.80 75.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.00 1.72 1.66 1.64 1.00 1.00 49.99%
Adjusted Per Share Value based on latest NOSH - 49,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.93 5.69 5.79 5.80 6.74 3.44 2.52 76.64%
EPS 2.02 1.46 1.56 0.91 1.64 0.28 0.72 98.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1817 0.0956 0.1572 0.1449 0.1365 0.0823 0.0822 69.44%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.06 3.05 3.16 2.90 2.80 3.49 3.49 -
P/RPS 5.10 5.12 4.99 4.36 3.46 8.35 11.41 -41.45%
P/EPS 14.96 19.93 18.52 27.88 14.23 104.24 39.63 -47.67%
EY 6.69 5.02 5.40 3.59 7.03 0.96 2.52 91.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 3.05 1.84 1.75 1.71 3.49 3.49 -38.98%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 20/08/15 28/05/15 27/02/15 20/11/14 20/08/14 -
Price 3.15 3.11 3.00 3.00 2.97 3.09 3.53 -
P/RPS 5.25 5.22 4.74 4.51 3.67 7.40 11.54 -40.76%
P/EPS 15.40 20.32 17.58 28.85 15.10 92.29 40.09 -47.06%
EY 6.50 4.92 5.69 3.47 6.62 1.08 2.49 89.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.11 1.74 1.81 1.81 3.09 3.53 -38.23%

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