[HCK] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 236.52%
YoY- -2.81%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 45,001 17,366 10,061 8,309 9,322 23,365 24,567 10.60%
PBT 6,033 12,530 15,423 5,271 9,399 8,955 7,075 -2.61%
Tax -4,349 -1,186 -1,301 -265 -927 -1,506 477 -
NP 1,684 11,344 14,122 5,006 8,472 7,449 7,552 -22.11%
-
NP to SH 1,982 6,280 6,797 5,077 5,224 8,035 7,891 -20.55%
-
Tax Rate 72.09% 9.47% 8.44% 5.03% 9.86% 16.82% -6.74% -
Total Cost 43,317 6,022 -4,061 3,303 850 15,916 17,015 16.84%
-
Net Worth 206,939 197,974 141,121 23,848 102,039 76,620 44,190 29.33%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 206,939 197,974 141,121 23,848 102,039 76,620 44,190 29.33%
NOSH 423,772 421,372 421,171 84,234 55,456 46,719 44,190 45.73%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.74% 65.32% 140.36% 60.25% 90.88% 31.88% 30.74% -
ROE 0.96% 3.17% 4.82% 21.29% 5.12% 10.49% 17.86% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 10.66 4.12 3.28 14.63 16.81 50.01 55.59 -24.05%
EPS 0.47 1.49 2.22 1.83 9.42 17.18 17.81 -45.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.46 0.42 1.84 1.64 1.00 -11.20%
Adjusted Per Share Value based on latest NOSH - 84,234
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.18 3.16 1.83 1.51 1.69 4.25 4.46 10.63%
EPS 0.36 1.14 1.24 0.92 0.95 1.46 1.43 -20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3761 0.3598 0.2565 0.0433 0.1854 0.1392 0.0803 29.33%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.22 1.26 1.30 3.28 3.06 2.80 1.87 -
P/RPS 11.45 30.56 39.64 22.41 18.20 5.60 3.36 22.66%
P/EPS 259.96 84.51 58.68 36.68 32.48 16.28 10.47 70.76%
EY 0.38 1.18 1.70 2.73 3.08 6.14 9.55 -41.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.68 2.83 7.81 1.66 1.71 1.87 4.88%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 26/02/18 24/02/17 23/02/16 27/02/15 28/02/14 -
Price 1.29 1.27 1.23 3.35 3.15 2.97 2.36 -
P/RPS 12.11 30.80 37.51 22.89 18.74 5.94 4.25 19.05%
P/EPS 274.87 85.18 55.52 37.47 33.44 17.27 13.22 65.78%
EY 0.36 1.17 1.80 2.67 2.99 5.79 7.57 -39.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.70 2.67 7.98 1.71 1.81 2.36 1.82%

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