[HCK] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -5.84%
YoY- 319.75%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 37,842 39,044 40,510 41,119 52,445 31,064 29,007 19.33%
PBT 10,820 8,940 5,428 1,273 3,667 -5,182 -5,430 -
Tax -1,467 516 2,369 2,457 309 156 200 -
NP 9,353 9,456 7,797 3,730 3,976 -5,026 -5,230 -
-
NP to SH 9,195 9,051 8,315 3,916 4,159 -5,182 -5,250 -
-
Tax Rate 13.56% -5.77% -43.64% -193.01% -8.43% - - -
Total Cost 28,489 29,588 32,713 37,389 48,469 36,090 34,237 -11.50%
-
Net Worth 76,620 46,194 46,194 46,122 44,190 51,320 52,811 28.07%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 76,620 46,194 46,194 46,122 44,190 51,320 52,811 28.07%
NOSH 46,719 46,194 46,194 46,122 44,190 44,203 44,164 3.80%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 24.72% 24.22% 19.25% 9.07% 7.58% -16.18% -18.03% -
ROE 12.00% 19.59% 18.00% 8.49% 9.41% -10.10% -9.94% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 81.00 84.52 87.69 89.15 118.68 70.28 65.68 14.95%
EPS 19.68 19.59 18.00 8.49 9.41 -11.72 -11.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.00 1.00 1.00 1.00 1.161 1.1958 23.36%
Adjusted Per Share Value based on latest NOSH - 46,122
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.88 7.10 7.36 7.47 9.53 5.65 5.27 19.39%
EPS 1.67 1.64 1.51 0.71 0.76 -0.94 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1392 0.084 0.084 0.0838 0.0803 0.0933 0.096 28.02%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.80 3.49 3.49 2.68 1.87 1.62 1.65 -
P/RPS 3.46 4.13 3.98 3.01 1.58 2.31 2.51 23.78%
P/EPS 14.23 17.81 19.39 31.56 19.87 -13.82 -13.88 -
EY 7.03 5.61 5.16 3.17 5.03 -7.24 -7.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.49 3.49 2.68 1.87 1.40 1.38 15.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 20/08/14 28/05/14 28/02/14 29/11/13 28/08/13 -
Price 2.97 3.09 3.53 3.66 2.36 1.82 1.60 -
P/RPS 3.67 3.66 4.03 4.11 1.99 2.59 2.44 31.17%
P/EPS 15.09 15.77 19.61 43.11 25.08 -15.52 -13.46 -
EY 6.63 6.34 5.10 2.32 3.99 -6.44 -7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 3.09 3.53 3.66 2.36 1.57 1.34 22.12%

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