[HCK] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 193.15%
YoY- -34.98%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 17,366 10,061 8,309 9,322 23,365 24,567 3,186 32.64%
PBT 12,530 15,423 5,271 9,399 8,955 7,075 -1,774 -
Tax -1,186 -1,301 -265 -927 -1,506 477 324 -
NP 11,344 14,122 5,006 8,472 7,449 7,552 -1,450 -
-
NP to SH 6,280 6,797 5,077 5,224 8,035 7,891 -1,450 -
-
Tax Rate 9.47% 8.44% 5.03% 9.86% 16.82% -6.74% - -
Total Cost 6,022 -4,061 3,303 850 15,916 17,015 4,636 4.45%
-
Net Worth 197,974 141,121 23,848 102,039 76,620 44,190 51,414 25.18%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 197,974 141,121 23,848 102,039 76,620 44,190 51,414 25.18%
NOSH 421,372 421,171 84,234 55,456 46,719 44,190 42,028 46.81%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 65.32% 140.36% 60.25% 90.88% 31.88% 30.74% -45.51% -
ROE 3.17% 4.82% 21.29% 5.12% 10.49% 17.86% -2.82% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.12 3.28 14.63 16.81 50.01 55.59 7.58 -9.65%
EPS 1.49 2.22 1.83 9.42 17.18 17.81 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.42 1.84 1.64 1.00 1.2233 -14.73%
Adjusted Per Share Value based on latest NOSH - 55,456
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.11 1.80 1.49 1.67 4.18 4.40 0.57 32.66%
EPS 1.12 1.22 0.91 0.94 1.44 1.41 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3546 0.2528 0.0427 0.1828 0.1372 0.0791 0.0921 25.18%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.26 1.30 3.28 3.06 2.80 1.87 0.90 -
P/RPS 30.56 39.64 22.41 18.20 5.60 3.36 11.87 17.06%
P/EPS 84.51 58.68 36.68 32.48 16.28 10.47 -26.09 -
EY 1.18 1.70 2.73 3.08 6.14 9.55 -3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.83 7.81 1.66 1.71 1.87 0.74 23.91%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 24/02/17 23/02/16 27/02/15 28/02/14 27/02/13 -
Price 1.27 1.23 3.35 3.15 2.97 2.36 1.18 -
P/RPS 30.80 37.51 22.89 18.74 5.94 4.25 15.57 12.03%
P/EPS 85.18 55.52 37.47 33.44 17.27 13.22 -34.20 -
EY 1.17 1.80 2.67 2.99 5.79 7.57 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.67 7.98 1.71 1.81 2.36 0.96 18.79%

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