[HCK] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 16.21%
YoY- 38.76%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 29,743 33,232 47,339 47,023 44,454 37,842 39,044 -16.57%
PBT 12,214 15,664 14,886 15,977 14,859 10,820 8,940 23.10%
Tax 705 -719 -1,125 -3,719 -4,585 -1,467 516 23.10%
NP 12,919 14,945 13,761 12,258 10,274 9,353 9,456 23.10%
-
NP to SH 9,763 11,543 14,193 11,538 9,929 9,195 9,051 5.17%
-
Tax Rate -5.77% 4.59% 7.56% 23.28% 30.86% 13.56% -5.77% -
Total Cost 16,824 18,287 33,578 34,765 34,180 28,489 29,588 -31.34%
-
Net Worth 102,312 55,456 53,692 51,272 81,340 76,620 46,194 69.83%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 102,312 55,456 53,692 51,272 81,340 76,620 46,194 69.83%
NOSH 55,604 55,456 53,692 51,272 49,000 46,719 46,194 13.14%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 43.44% 44.97% 29.07% 26.07% 23.11% 24.72% 24.22% -
ROE 9.54% 20.81% 26.43% 22.50% 12.21% 12.00% 19.59% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 53.49 59.92 88.17 91.71 90.72 81.00 84.52 -26.26%
EPS 17.56 20.81 26.43 22.50 20.26 19.68 19.59 -7.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.00 1.00 1.00 1.66 1.64 1.00 50.10%
Adjusted Per Share Value based on latest NOSH - 51,272
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.41 6.04 8.60 8.55 8.08 6.88 7.10 -16.56%
EPS 1.77 2.10 2.58 2.10 1.80 1.67 1.64 5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1859 0.1008 0.0976 0.0932 0.1478 0.1392 0.084 69.74%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.28 3.06 3.05 3.16 2.90 2.80 3.49 -
P/RPS 6.13 5.11 3.46 3.45 3.20 3.46 4.13 30.08%
P/EPS 18.68 14.70 11.54 14.04 14.31 14.23 17.81 3.22%
EY 5.35 6.80 8.67 7.12 6.99 7.03 5.61 -3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 3.06 3.05 3.16 1.75 1.71 3.49 -36.13%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 23/02/16 26/11/15 20/08/15 28/05/15 27/02/15 20/11/14 -
Price 2.79 3.15 3.11 3.00 3.00 2.97 3.09 -
P/RPS 5.22 5.26 3.53 3.27 3.31 3.67 3.66 26.67%
P/EPS 15.89 15.13 11.77 13.33 14.81 15.09 15.77 0.50%
EY 6.29 6.61 8.50 7.50 6.75 6.63 6.34 -0.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 3.15 3.11 3.00 1.81 1.81 3.09 -37.65%

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