[HCK] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 9.62%
YoY- 214.8%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 15,225 7,243 7,138 8,767 5,047 3,658 8,000 11.31%
PBT 840 850 236 1,225 322 -258 -87 -
Tax -579 -385 -104 0 0 0 -75 40.54%
NP 261 465 132 1,225 322 -258 -162 -
-
NP to SH 562 478 179 957 304 -254 -162 -
-
Tax Rate 68.93% 45.29% 44.07% 0.00% 0.00% - - -
Total Cost 14,964 6,778 7,006 7,542 4,725 3,916 8,162 10.62%
-
Net Worth 55,143 53,200 51,772 51,350 1,486 52,467 52,417 0.84%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 55,143 53,200 51,772 51,350 1,486 52,467 52,417 0.84%
NOSH 41,940 41,929 41,627 41,973 42,222 42,333 41,538 0.16%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.71% 6.42% 1.85% 13.97% 6.38% -7.05% -2.03% -
ROE 1.02% 0.90% 0.35% 1.86% 20.45% -0.48% -0.31% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.30 17.27 17.15 20.89 11.95 8.64 19.26 11.13%
EPS 1.34 1.14 0.43 2.28 0.72 -0.60 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3148 1.2688 1.2437 1.2234 0.0352 1.2394 1.2619 0.68%
Adjusted Per Share Value based on latest NOSH - 41,973
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.71 1.29 1.27 1.56 0.90 0.65 1.43 11.23%
EPS 0.10 0.09 0.03 0.17 0.05 -0.05 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0982 0.0948 0.0922 0.0915 0.0026 0.0935 0.0934 0.83%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.37 0.35 0.19 0.28 0.27 0.35 0.40 -
P/RPS 1.02 2.03 1.11 1.34 2.26 4.05 2.08 -11.18%
P/EPS 27.61 30.70 44.19 12.28 37.50 -58.33 -102.56 -
EY 3.62 3.26 2.26 8.14 2.67 -1.71 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.15 0.23 7.67 0.28 0.32 -2.19%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 29/08/11 27/08/10 28/08/09 27/08/08 29/08/07 25/08/06 -
Price 0.52 0.31 0.35 0.23 0.33 0.27 0.37 -
P/RPS 1.43 1.79 2.04 1.10 2.76 3.12 1.92 -4.78%
P/EPS 38.81 27.19 81.40 10.09 45.83 -45.00 -94.87 -
EY 2.58 3.68 1.23 9.91 2.18 -2.22 -1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.24 0.28 0.19 9.38 0.22 0.29 5.50%

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