[HCK] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -100.72%
YoY- -222.28%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 33,296 37,842 52,445 32,982 36,553 28,856 24,110 5.52%
PBT 16,758 10,820 3,667 -2,281 3,189 -130 3,152 32.09%
Tax -2,011 -1,467 309 -562 -1,560 -739 -647 20.79%
NP 14,747 9,353 3,976 -2,843 1,629 -869 2,505 34.35%
-
NP to SH 11,345 9,195 4,226 -2,497 2,042 -1,216 2,504 28.62%
-
Tax Rate 12.00% 13.56% -8.43% - 48.92% - 20.53% -
Total Cost 18,549 28,489 48,469 35,825 34,924 29,725 21,605 -2.50%
-
Net Worth 102,027 76,657 58,740 51,337 54,791 52,605 53,323 11.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 102,027 76,657 58,740 51,337 54,791 52,605 53,323 11.41%
NOSH 55,449 46,742 44,165 41,966 42,037 41,939 41,970 4.74%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 44.29% 24.72% 7.58% -8.62% 4.46% -3.01% 10.39% -
ROE 11.12% 11.99% 7.19% -4.86% 3.73% -2.31% 4.70% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 60.05 80.96 118.75 78.59 86.95 68.80 57.45 0.74%
EPS 20.46 19.67 9.54 -5.95 4.86 -2.90 5.96 22.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.64 1.33 1.2233 1.3034 1.2543 1.2705 6.36%
Adjusted Per Share Value based on latest NOSH - 42,028
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.12 6.95 9.64 6.06 6.72 5.30 4.43 5.53%
EPS 2.08 1.69 0.78 -0.46 0.38 -0.22 0.46 28.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1875 0.1409 0.1079 0.0943 0.1007 0.0967 0.098 11.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.06 2.80 1.87 0.90 0.35 0.26 0.25 -
P/RPS 5.10 3.46 1.57 1.15 0.40 0.38 0.44 50.40%
P/EPS 14.96 14.23 19.54 -15.13 7.21 -8.97 4.19 23.61%
EY 6.69 7.03 5.12 -6.61 13.88 -11.15 23.86 -19.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.71 1.41 0.74 0.27 0.21 0.20 42.26%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 27/02/15 28/02/14 27/02/13 28/02/12 01/03/11 25/02/10 -
Price 3.15 2.97 2.36 1.18 0.42 0.37 0.35 -
P/RPS 5.25 3.67 1.99 1.50 0.48 0.54 0.61 43.13%
P/EPS 15.40 15.10 24.66 -19.83 8.65 -12.76 5.87 17.43%
EY 6.50 6.62 4.05 -5.04 11.57 -7.84 17.05 -14.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.81 1.77 0.96 0.32 0.29 0.28 35.18%

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