[HCK] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 31.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 26,967 34,893 43,258 45,317 36,596 24,556 10,509 87.32%
PBT 3,898 6,597 8,661 10,531 8,564 5,571 2,337 40.60%
Tax -338 -686 -1,342 -1,600 -1,756 -1,233 -467 -19.37%
NP 3,560 5,911 7,319 8,931 6,808 4,338 1,870 53.54%
-
NP to SH 3,560 5,911 7,319 8,931 6,808 4,338 1,870 53.54%
-
Tax Rate 8.67% 10.40% 15.49% 15.19% 20.50% 22.13% 19.98% -
Total Cost 23,407 28,982 35,939 36,386 29,788 20,218 8,639 94.23%
-
Net Worth 79,015 69,404 68,940 67,969 68,023 32,994 0 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 2,097 - - - - - - -
Div Payout % 58.93% - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 79,015 69,404 68,940 67,969 68,023 32,994 0 -
NOSH 47,600 42,063 42,295 41,956 41,989 32,994 22,077 66.81%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 13.20% 16.94% 16.92% 19.71% 18.60% 17.67% 17.79% -
ROE 4.51% 8.52% 10.62% 13.14% 10.01% 13.15% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 56.65 82.95 102.28 108.01 87.15 74.42 47.60 12.29%
EPS 7.48 14.05 17.30 21.29 16.21 13.15 8.47 -7.94%
DPS 4.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.65 1.63 1.62 1.62 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 41,956
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 4.92 6.36 7.89 8.26 6.67 4.48 1.92 87.15%
EPS 0.65 1.08 1.33 1.63 1.24 0.79 0.34 53.97%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1441 0.1265 0.1257 0.1239 0.124 0.0602 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 - - -
Price 1.13 1.07 1.05 1.18 1.72 0.00 0.00 -
P/RPS 1.99 1.29 1.03 1.09 1.97 0.00 0.00 -
P/EPS 15.11 7.61 6.07 5.54 10.61 0.00 0.00 -
EY 6.62 13.13 16.48 18.04 9.43 0.00 0.00 -
DY 3.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.64 0.73 1.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 29/08/01 30/05/01 - - - - -
Price 1.61 1.53 1.06 0.00 0.00 0.00 0.00 -
P/RPS 2.84 1.84 1.04 0.00 0.00 0.00 0.00 -
P/EPS 21.53 10.89 6.13 0.00 0.00 0.00 0.00 -
EY 4.65 9.18 16.33 0.00 0.00 0.00 0.00 -
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.93 0.65 0.00 0.00 0.00 0.00 -

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 ⃤ & 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