[HCK] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 7.98%
YoY- 153.55%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 33,375 21,894 29,743 44,454 41,119 38,094 34,682 -0.63%
PBT 15,268 739 12,214 14,859 1,273 -1,404 3,418 28.31%
Tax -1,395 -83 705 -4,585 2,457 -725 -1,610 -2.35%
NP 13,873 656 12,919 10,274 3,730 -2,129 1,808 40.41%
-
NP to SH 6,911 913 9,763 9,929 3,916 -1,782 2,122 21.73%
-
Tax Rate 9.14% 11.23% -5.77% 30.86% -193.01% - 47.10% -
Total Cost 19,502 21,238 16,824 34,180 37,389 40,223 32,874 -8.33%
-
Net Worth 193,738 132,872 102,312 81,340 46,122 42,079 53,673 23.84%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 193,738 132,872 102,312 81,340 46,122 42,079 53,673 23.84%
NOSH 421,171 63,881 55,604 49,000 46,122 42,079 41,590 47.06%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 41.57% 3.00% 43.44% 23.11% 9.07% -5.59% 5.21% -
ROE 3.57% 0.69% 9.54% 12.21% 8.49% -4.23% 3.95% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.92 34.27 53.49 90.72 89.15 90.53 83.39 -32.44%
EPS 1.64 1.43 17.56 20.26 8.49 -4.23 5.10 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 2.08 1.84 1.66 1.00 1.00 1.2905 -15.78%
Adjusted Per Share Value based on latest NOSH - 49,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.07 3.98 5.41 8.08 7.47 6.92 6.30 -0.61%
EPS 1.26 0.17 1.77 1.80 0.71 -0.32 0.39 21.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3521 0.2415 0.1859 0.1478 0.0838 0.0765 0.0975 23.85%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.30 3.90 3.28 2.90 2.68 1.27 0.44 -
P/RPS 16.41 11.38 6.13 3.20 3.01 1.40 0.53 77.15%
P/EPS 79.22 272.88 18.68 14.31 31.56 -29.99 8.62 44.70%
EY 1.26 0.37 5.35 6.99 3.17 -3.33 11.60 -30.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 1.88 1.78 1.75 2.68 1.27 0.34 42.33%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 24/05/17 26/05/16 28/05/15 28/05/14 31/05/13 28/05/12 -
Price 1.26 5.40 2.79 3.00 3.66 1.47 0.59 -
P/RPS 15.90 15.76 5.22 3.31 4.11 1.62 0.71 67.84%
P/EPS 76.79 377.83 15.89 14.81 43.11 -34.71 11.56 37.08%
EY 1.30 0.26 6.29 6.75 2.32 -2.88 8.65 -27.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.60 1.52 1.81 3.66 1.47 0.46 34.61%

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