[HCK] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 215.31%
YoY- 269.24%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 20,585 33,296 37,842 52,445 32,982 36,553 28,856 -5.46%
PBT 1,382 16,758 10,820 3,667 -2,281 3,189 -130 -
Tax -101 -2,011 -1,467 309 -562 -1,560 -739 -28.20%
NP 1,281 14,747 9,353 3,976 -2,843 1,629 -869 -
-
NP to SH 1,502 11,345 9,195 4,226 -2,497 2,042 -1,216 -
-
Tax Rate 7.31% 12.00% 13.56% -8.43% - 48.92% - -
Total Cost 19,304 18,549 28,489 48,469 35,825 34,924 29,725 -6.93%
-
Net Worth 23,848 102,027 76,657 58,740 51,337 54,791 52,605 -12.34%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 23,848 102,027 76,657 58,740 51,337 54,791 52,605 -12.34%
NOSH 84,234 55,449 46,742 44,165 41,966 42,037 41,939 12.31%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.22% 44.29% 24.72% 7.58% -8.62% 4.46% -3.01% -
ROE 6.30% 11.12% 11.99% 7.19% -4.86% 3.73% -2.31% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.25 60.05 80.96 118.75 78.59 86.95 68.80 -10.12%
EPS 0.54 20.46 19.67 9.54 -5.95 4.86 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 1.84 1.64 1.33 1.2233 1.3034 1.2543 -16.65%
Adjusted Per Share Value based on latest NOSH - 44,190
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.74 6.05 6.88 9.53 5.99 6.64 5.24 -5.46%
EPS 0.27 2.06 1.67 0.77 -0.45 0.37 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.1854 0.1393 0.1068 0.0933 0.0996 0.0956 -12.35%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.28 3.06 2.80 1.87 0.90 0.35 0.26 -
P/RPS 9.05 5.10 3.46 1.57 1.15 0.40 0.38 69.53%
P/EPS 124.00 14.96 14.23 19.54 -15.13 7.21 -8.97 -
EY 0.81 6.69 7.03 5.12 -6.61 13.88 -11.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.81 1.66 1.71 1.41 0.74 0.27 0.21 82.59%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 23/02/16 27/02/15 28/02/14 27/02/13 28/02/12 01/03/11 -
Price 3.35 3.15 2.97 2.36 1.18 0.42 0.37 -
P/RPS 9.24 5.25 3.67 1.99 1.50 0.48 0.54 60.45%
P/EPS 126.64 15.40 15.10 24.66 -19.83 8.65 -12.76 -
EY 0.79 6.50 6.62 4.05 -5.04 11.57 -7.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.98 1.71 1.81 1.77 0.96 0.32 0.29 73.66%

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