[HCK] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 176.48%
YoY- 151.38%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 7,711 5,334 8,098 5,529 6,138 15,225 7,243 1.04%
PBT 313 302 2,087 969 -3,186 840 850 -15.32%
Tax 42 264 1,124 258 346 -579 -385 -
NP 355 566 3,211 1,227 -2,840 261 465 -4.39%
-
NP to SH 564 650 3,102 1,493 -2,906 562 478 2.79%
-
Tax Rate -13.42% -87.42% -53.86% -26.63% - 68.93% 45.29% -
Total Cost 7,356 4,768 4,887 4,302 8,978 14,964 6,778 1.37%
-
Net Worth 130,247 102,222 88,189 46,194 52,811 55,143 53,200 16.07%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 130,247 102,222 88,189 46,194 52,811 55,143 53,200 16.07%
NOSH 84,234 55,555 51,272 46,194 44,164 41,940 41,929 12.31%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.60% 10.61% 39.65% 22.19% -46.27% 1.71% 6.42% -
ROE 0.43% 0.64% 3.52% 3.23% -5.50% 1.02% 0.90% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.31 9.60 15.79 11.97 13.90 36.30 17.27 -5.48%
EPS 0.90 1.17 6.05 3.23 -6.58 1.34 1.14 -3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.84 1.72 1.00 1.1958 1.3148 1.2688 8.57%
Adjusted Per Share Value based on latest NOSH - 46,194
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.37 0.95 1.44 0.98 1.09 2.71 1.29 1.00%
EPS 0.10 0.12 0.55 0.27 -0.52 0.10 0.09 1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.1821 0.1571 0.0823 0.0941 0.0982 0.0948 16.07%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.29 2.89 3.16 3.49 1.65 0.37 0.35 -
P/RPS 42.96 30.10 20.01 29.16 11.87 1.02 2.03 66.23%
P/EPS 587.33 247.01 52.23 107.98 -25.08 27.61 30.70 63.46%
EY 0.17 0.40 1.91 0.93 -3.99 3.62 3.26 -38.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.57 1.84 3.49 1.38 0.28 0.28 44.36%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 20/08/15 20/08/14 28/08/13 30/08/12 29/08/11 -
Price 1.24 3.10 3.00 3.53 1.60 0.52 0.31 -
P/RPS 10.07 32.29 18.99 29.49 11.51 1.43 1.79 33.32%
P/EPS 137.67 264.96 49.59 109.22 -24.32 38.81 27.19 31.00%
EY 0.73 0.38 2.02 0.92 -4.11 2.58 3.68 -23.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.68 1.74 3.53 1.34 0.40 0.24 16.48%

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