[HCK] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 112.33%
YoY- 258.38%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 44,454 37,842 39,044 40,510 41,119 52,445 31,064 27.01%
PBT 14,859 10,820 8,940 5,428 1,273 3,667 -5,182 -
Tax -4,585 -1,467 516 2,369 2,457 309 156 -
NP 10,274 9,353 9,456 7,797 3,730 3,976 -5,026 -
-
NP to SH 9,929 9,195 9,051 8,315 3,916 4,159 -5,182 -
-
Tax Rate 30.86% 13.56% -5.77% -43.64% -193.01% -8.43% - -
Total Cost 34,180 28,489 29,588 32,713 37,389 48,469 36,090 -3.56%
-
Net Worth 81,340 76,620 46,194 46,194 46,122 44,190 51,320 35.97%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 81,340 76,620 46,194 46,194 46,122 44,190 51,320 35.97%
NOSH 49,000 46,719 46,194 46,194 46,122 44,190 44,203 7.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.11% 24.72% 24.22% 19.25% 9.07% 7.58% -16.18% -
ROE 12.21% 12.00% 19.59% 18.00% 8.49% 9.41% -10.10% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 90.72 81.00 84.52 87.69 89.15 118.68 70.28 18.57%
EPS 20.26 19.68 19.59 18.00 8.49 9.41 -11.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.64 1.00 1.00 1.00 1.00 1.161 26.94%
Adjusted Per Share Value based on latest NOSH - 46,194
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.96 6.78 6.99 7.26 7.36 9.39 5.56 27.05%
EPS 1.78 1.65 1.62 1.49 0.70 0.74 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1457 0.1372 0.0827 0.0827 0.0826 0.0791 0.0919 36.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.90 2.80 3.49 3.49 2.68 1.87 1.62 -
P/RPS 3.20 3.46 4.13 3.98 3.01 1.58 2.31 24.29%
P/EPS 14.31 14.23 17.81 19.39 31.56 19.87 -13.82 -
EY 6.99 7.03 5.61 5.16 3.17 5.03 -7.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.71 3.49 3.49 2.68 1.87 1.40 16.05%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 20/11/14 20/08/14 28/05/14 28/02/14 29/11/13 -
Price 3.00 2.97 3.09 3.53 3.66 2.36 1.82 -
P/RPS 3.31 3.67 3.66 4.03 4.11 1.99 2.59 17.78%
P/EPS 14.81 15.09 15.77 19.61 43.11 25.08 -15.52 -
EY 6.75 6.63 6.34 5.10 2.32 3.99 -6.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.81 3.09 3.53 3.66 2.36 1.57 9.95%

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