[HCK] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -19.98%
YoY- 267.93%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 37,842 52,445 32,982 36,553 28,856 24,110 33,532 2.03%
PBT 10,820 3,667 -2,281 3,189 -130 3,152 -2,637 -
Tax -1,467 309 -562 -1,560 -739 -647 669 -
NP 9,353 3,976 -2,843 1,629 -869 2,505 -1,968 -
-
NP to SH 9,195 4,226 -2,497 2,042 -1,216 2,504 -1,727 -
-
Tax Rate 13.56% -8.43% - 48.92% - 20.53% - -
Total Cost 28,489 48,469 35,825 34,924 29,725 21,605 35,500 -3.59%
-
Net Worth 76,657 58,740 51,337 54,791 52,605 53,323 49,469 7.56%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 76,657 58,740 51,337 54,791 52,605 53,323 49,469 7.56%
NOSH 46,742 44,165 41,966 42,037 41,939 41,970 42,019 1.79%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 24.72% 7.58% -8.62% 4.46% -3.01% 10.39% -5.87% -
ROE 11.99% 7.19% -4.86% 3.73% -2.31% 4.70% -3.49% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 80.96 118.75 78.59 86.95 68.80 57.45 79.80 0.24%
EPS 19.67 9.54 -5.95 4.86 -2.90 5.96 -4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.33 1.2233 1.3034 1.2543 1.2705 1.1773 5.67%
Adjusted Per Share Value based on latest NOSH - 42,148
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.74 9.34 5.87 6.51 5.14 4.29 5.97 2.04%
EPS 1.64 0.75 -0.44 0.36 -0.22 0.45 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1365 0.1046 0.0914 0.0976 0.0937 0.095 0.0881 7.56%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.80 1.87 0.90 0.35 0.26 0.25 0.20 -
P/RPS 3.46 1.57 1.15 0.40 0.38 0.44 0.25 54.91%
P/EPS 14.23 19.54 -15.13 7.21 -8.97 4.19 -4.87 -
EY 7.03 5.12 -6.61 13.88 -11.15 23.86 -20.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.41 0.74 0.27 0.21 0.20 0.17 46.89%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 27/02/13 28/02/12 01/03/11 25/02/10 27/02/09 -
Price 2.97 2.36 1.18 0.42 0.37 0.35 0.13 -
P/RPS 3.67 1.99 1.50 0.48 0.54 0.61 0.16 68.52%
P/EPS 15.10 24.66 -19.83 8.65 -12.76 5.87 -3.16 -
EY 6.62 4.05 -5.04 11.57 -7.84 17.05 -31.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.77 0.96 0.32 0.29 0.28 0.11 59.44%

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