[HCK] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1994.21%
YoY- 246.73%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 32,983 36,553 28,856 24,184 33,532 23,361 20,871 7.91%
PBT -2,166 3,190 -130 3,076 -2,637 -1,660 -1,104 11.87%
Tax -563 -1,560 -739 -512 669 1 -249 14.55%
NP -2,729 1,630 -869 2,564 -1,968 -1,659 -1,353 12.39%
-
NP to SH -2,382 2,043 -1,216 2,534 -1,727 -1,631 -1,352 9.88%
-
Tax Rate - 48.90% - 16.64% - - - -
Total Cost 35,712 34,923 29,725 21,620 35,500 25,020 22,224 8.21%
-
Net Worth 51,414 54,940 42,015 52,981 49,421 51,509 53,590 -0.68%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 51,414 54,940 42,015 52,981 49,421 51,509 53,590 -0.68%
NOSH 42,028 42,148 42,015 41,938 41,978 42,014 42,380 -0.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -8.27% 4.46% -3.01% 10.60% -5.87% -7.10% -6.48% -
ROE -4.63% 3.72% -2.89% 4.78% -3.49% -3.17% -2.52% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 78.48 86.72 68.68 57.67 79.88 55.60 49.25 8.06%
EPS -5.67 4.85 -2.89 6.04 -4.11 -3.88 -3.19 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2233 1.3035 1.00 1.2633 1.1773 1.226 1.2645 -0.55%
Adjusted Per Share Value based on latest NOSH - 41,938
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.88 6.51 5.14 4.31 5.97 4.16 3.72 7.92%
EPS -0.42 0.36 -0.22 0.45 -0.31 -0.29 -0.24 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0916 0.0979 0.0748 0.0944 0.088 0.0918 0.0955 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.90 0.35 0.26 0.25 0.20 0.23 0.38 -
P/RPS 1.15 0.40 0.38 0.43 0.25 0.41 0.77 6.90%
P/EPS -15.88 7.22 -8.98 4.14 -4.86 -5.92 -11.91 4.90%
EY -6.30 13.85 -11.13 24.17 -20.57 -16.88 -8.40 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.27 0.26 0.20 0.17 0.19 0.30 16.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 01/03/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.18 0.42 0.37 0.35 0.13 0.26 0.34 -
P/RPS 1.50 0.48 0.54 0.61 0.16 0.47 0.69 13.80%
P/EPS -20.82 8.66 -12.78 5.79 -3.16 -6.70 -10.66 11.79%
EY -4.80 11.54 -7.82 17.26 -31.65 -14.93 -9.38 -10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.32 0.37 0.28 0.11 0.21 0.27 23.51%

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