[HCK] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 148.74%
YoY- 244.99%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 32,982 36,553 28,856 24,110 33,532 23,361 20,899 7.89%
PBT -2,281 3,189 -130 3,152 -2,637 -1,660 -1,966 2.50%
Tax -562 -1,560 -739 -647 669 1 732 -
NP -2,843 1,629 -869 2,505 -1,968 -1,659 -1,234 14.90%
-
NP to SH -2,497 2,042 -1,216 2,504 -1,727 -1,631 -1,224 12.60%
-
Tax Rate - 48.92% - 20.53% - - - -
Total Cost 35,825 34,924 29,725 21,605 35,500 25,020 22,133 8.34%
-
Net Worth 51,337 54,791 52,605 53,323 49,469 51,536 53,058 -0.54%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 51,337 54,791 52,605 53,323 49,469 51,536 53,058 -0.54%
NOSH 41,966 42,037 41,939 41,970 42,019 42,036 41,956 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -8.62% 4.46% -3.01% 10.39% -5.87% -7.10% -5.90% -
ROE -4.86% 3.73% -2.31% 4.70% -3.49% -3.16% -2.31% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 78.59 86.95 68.80 57.45 79.80 55.57 49.81 7.88%
EPS -5.95 4.86 -2.90 5.96 -4.11 -3.88 -2.91 12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2233 1.3034 1.2543 1.2705 1.1773 1.226 1.2646 -0.55%
Adjusted Per Share Value based on latest NOSH - 41,938
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.87 6.51 5.14 4.29 5.97 4.16 3.72 7.89%
EPS -0.44 0.36 -0.22 0.45 -0.31 -0.29 -0.22 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0914 0.0976 0.0937 0.095 0.0881 0.0918 0.0945 -0.55%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.90 0.35 0.26 0.25 0.20 0.23 0.38 -
P/RPS 1.15 0.40 0.38 0.44 0.25 0.41 0.76 7.14%
P/EPS -15.13 7.21 -8.97 4.19 -4.87 -5.93 -13.03 2.51%
EY -6.61 13.88 -11.15 23.86 -20.55 -16.87 -7.68 -2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.27 0.21 0.20 0.17 0.19 0.30 16.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 01/03/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.18 0.42 0.37 0.35 0.13 0.26 0.34 -
P/RPS 1.50 0.48 0.54 0.61 0.16 0.47 0.68 14.08%
P/EPS -19.83 8.65 -12.76 5.87 -3.16 -6.70 -11.65 9.26%
EY -5.04 11.57 -7.84 17.05 -31.62 -14.92 -8.58 -8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.32 0.29 0.28 0.11 0.21 0.27 23.51%

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