[HCK] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -225.23%
YoY- -136.56%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 23,974 14,477 27,878 29,797 23,428 16,383 18,529 4.38%
PBT 5,931 1,865 -3,408 -392 2,695 -1,444 2,368 16.52%
Tax 381 39 -168 -887 -466 -288 -701 -
NP 6,312 1,904 -3,576 -1,279 2,229 -1,732 1,667 24.83%
-
NP to SH 6,158 1,160 -3,665 -933 2,552 -1,795 755 41.85%
-
Tax Rate -6.42% -2.09% - - 17.29% - 29.60% -
Total Cost 17,662 12,573 31,454 31,076 21,199 18,115 16,862 0.77%
-
Net Worth 53,645 46,196 51,327 52,109 54,926 51,197 51,314 0.74%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 53,645 46,196 51,327 52,109 54,926 51,197 51,314 0.74%
NOSH 53,645 46,196 44,209 42,027 41,973 42,037 41,944 4.18%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 26.33% 13.15% -12.83% -4.29% 9.51% -10.57% 9.00% -
ROE 11.48% 2.51% -7.14% -1.79% 4.65% -3.51% 1.47% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.69 31.34 63.06 70.90 55.82 38.97 44.18 0.19%
EPS 11.47 2.51 -8.29 -2.22 6.08 4.27 1.80 36.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.161 1.2399 1.3086 1.2179 1.2234 -3.30%
Adjusted Per Share Value based on latest NOSH - 42,030
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.27 2.58 4.97 5.31 4.17 2.92 3.30 4.38%
EPS 1.10 0.21 -0.65 -0.17 0.45 -0.32 0.13 42.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.0823 0.0914 0.0928 0.0978 0.0912 0.0914 0.75%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.05 3.49 1.62 0.58 0.27 0.35 0.27 -
P/RPS 6.82 11.14 2.57 0.82 0.48 0.90 0.61 49.50%
P/EPS 26.57 138.99 -19.54 -26.13 4.44 -8.20 15.00 9.99%
EY 3.76 0.72 -5.12 -3.83 22.52 -12.20 6.67 -9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.49 1.40 0.47 0.21 0.29 0.22 54.96%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 29/11/13 29/11/12 30/11/11 24/11/10 30/11/09 -
Price 3.11 3.09 1.82 0.76 0.32 0.34 0.32 -
P/RPS 6.96 9.86 2.89 1.07 0.57 0.87 0.72 45.92%
P/EPS 27.09 123.06 -21.95 -34.23 5.26 -7.96 17.78 7.26%
EY 3.69 0.81 -4.55 -2.92 19.00 -12.56 5.63 -6.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 3.09 1.57 0.61 0.24 0.28 0.26 51.19%

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