Highlights

[HCK] QoQ Cumulative Quarter Result on 2020-06-30 [#2]

Stock [HCK]: HCK CAPITAL GROUP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     52.55%    YoY -     -35.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 58,929 31,734 17,440 90,367 45,366 20,700 6,292 342.51%
  QoQ % 85.70% 81.96% -80.70% 99.20% 119.16% 228.99% -
  Horiz. % 936.57% 504.35% 277.18% 1,436.22% 721.01% 328.99% 100.00%
PBT 6,621 3,912 1,606 11,976 5,944 2,497 126 1,292.84%
  QoQ % 69.25% 143.59% -86.59% 101.48% 138.05% 1,881.75% -
  Horiz. % 5,254.76% 3,104.76% 1,274.60% 9,504.76% 4,717.46% 1,981.75% 100.00%
Tax -2,256 -1,779 -551 -5,242 -893 -94 -48 1,193.26%
  QoQ % -26.81% -222.87% 89.49% -487.01% -850.00% -95.83% -
  Horiz. % 4,700.00% 3,706.25% 1,147.92% 10,920.83% 1,860.42% 195.83% 100.00%
NP 4,365 2,133 1,055 6,734 5,051 2,403 78 1,352.37%
  QoQ % 104.64% 102.18% -84.33% 33.32% 110.20% 2,980.77% -
  Horiz. % 5,596.15% 2,734.62% 1,352.56% 8,633.33% 6,475.64% 3,080.77% 100.00%
NP to SH 3,215 1,617 1,060 6,906 4,924 2,504 205 523.41%
  QoQ % 98.82% 52.55% -84.65% 40.25% 96.65% 1,121.46% -
  Horiz. % 1,568.29% 788.78% 517.07% 3,368.78% 2,401.95% 1,221.46% 100.00%
Tax Rate 34.07 % 45.48 % 34.31 % 43.77 % 15.02 % 3.76 % 38.10 % -7.16%
  QoQ % -25.09% 32.56% -21.61% 191.41% 299.47% -90.13% -
  Horiz. % 89.42% 119.37% 90.05% 114.88% 39.42% 9.87% 100.00%
Total Cost 54,564 29,601 16,385 83,633 40,315 18,297 6,214 323.94%
  QoQ % 84.33% 80.66% -80.41% 107.45% 120.34% 194.45% -
  Horiz. % 878.08% 476.36% 263.68% 1,345.88% 648.78% 294.45% 100.00%
Net Worth 207,735 203,453 207,657 206,939 202,343 202,280 198,051 3.22%
  QoQ % 2.10% -2.02% 0.35% 2.27% 0.03% 2.13% -
  Horiz. % 104.89% 102.73% 104.85% 104.49% 102.17% 102.13% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 207,735 203,453 207,657 206,939 202,343 202,280 198,051 3.22%
  QoQ % 2.10% -2.02% 0.35% 2.27% 0.03% 2.13% -
  Horiz. % 104.89% 102.73% 104.85% 104.49% 102.17% 102.13% 100.00%
NOSH 423,951 423,862 423,790 422,326 421,550 421,417 421,387 0.40%
  QoQ % 0.02% 0.02% 0.35% 0.18% 0.03% 0.01% -
  Horiz. % 100.61% 100.59% 100.57% 100.22% 100.04% 100.01% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.41 % 6.72 % 6.05 % 7.45 % 11.13 % 11.61 % 1.24 % 228.23%
  QoQ % 10.27% 11.07% -18.79% -33.06% -4.13% 836.29% -
  Horiz. % 597.58% 541.94% 487.90% 600.81% 897.58% 936.29% 100.00%
ROE 1.55 % 0.79 % 0.51 % 3.34 % 2.43 % 1.24 % 0.10 % 518.57%
  QoQ % 96.20% 54.90% -84.73% 37.45% 95.97% 1,140.00% -
  Horiz. % 1,550.00% 790.00% 510.00% 3,340.00% 2,430.00% 1,240.00% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.90 7.49 4.12 21.40 10.76 4.91 1.49 341.35%
  QoQ % 85.58% 81.80% -80.75% 98.88% 119.14% 229.53% -
  Horiz. % 932.89% 502.68% 276.51% 1,436.24% 722.15% 329.53% 100.00%
EPS 0.76 0.38 0.25 1.64 1.17 0.59 0.05 510.58%
  QoQ % 100.00% 52.00% -84.76% 40.17% 98.31% 1,080.00% -
  Horiz. % 1,520.00% 760.00% 500.00% 3,280.00% 2,340.00% 1,180.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4900 0.4800 0.4900 0.4900 0.4800 0.4800 0.4700 2.81%
  QoQ % 2.08% -2.04% 0.00% 2.08% 0.00% 2.13% -
  Horiz. % 104.26% 102.13% 104.26% 104.26% 102.13% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 424,160
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.89 7.48 4.11 21.30 10.70 4.88 1.48 343.12%
  QoQ % 85.70% 82.00% -80.70% 99.07% 119.26% 229.73% -
  Horiz. % 938.51% 505.41% 277.70% 1,439.19% 722.97% 329.73% 100.00%
EPS 0.76 0.38 0.25 1.63 1.16 0.59 0.05 510.58%
  QoQ % 100.00% 52.00% -84.66% 40.52% 96.61% 1,080.00% -
  Horiz. % 1,520.00% 760.00% 500.00% 3,260.00% 2,320.00% 1,180.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4898 0.4797 0.4896 0.4879 0.4770 0.4769 0.4669 3.23%
  QoQ % 2.11% -2.02% 0.35% 2.29% 0.02% 2.14% -
  Horiz. % 104.90% 102.74% 104.86% 104.50% 102.16% 102.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.2300 1.2300 1.2200 1.2200 1.2300 1.2600 1.2500 -
P/RPS 8.85 16.43 29.65 5.70 11.43 25.65 83.71 -77.55%
  QoQ % -46.14% -44.59% 420.18% -50.13% -55.44% -69.36% -
  Horiz. % 10.57% 19.63% 35.42% 6.81% 13.65% 30.64% 100.00%
P/EPS 162.20 322.42 487.76 74.61 105.30 212.05 2,569.43 -84.07%
  QoQ % -49.69% -33.90% 553.75% -29.15% -50.34% -91.75% -
  Horiz. % 6.31% 12.55% 18.98% 2.90% 4.10% 8.25% 100.00%
EY 0.62 0.31 0.21 1.34 0.95 0.47 0.04 518.57%
  QoQ % 100.00% 47.62% -84.33% 41.05% 102.13% 1,075.00% -
  Horiz. % 1,550.00% 775.00% 525.00% 3,350.00% 2,375.00% 1,175.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.51 2.56 2.49 2.49 2.56 2.63 2.66 -3.79%
  QoQ % -1.95% 2.81% 0.00% -2.73% -2.66% -1.13% -
  Horiz. % 94.36% 96.24% 93.61% 93.61% 96.24% 98.87% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 27/08/20 11/06/20 27/02/20 27/11/19 28/08/19 29/05/19 -
Price 1.2100 1.1800 1.2000 1.2900 1.2300 1.2300 1.2800 -
P/RPS 8.71 15.76 29.16 6.03 11.43 25.04 85.72 -78.13%
  QoQ % -44.73% -45.95% 383.58% -47.24% -54.35% -70.79% -
  Horiz. % 10.16% 18.39% 34.02% 7.03% 13.33% 29.21% 100.00%
P/EPS 159.56 309.31 479.76 78.89 105.30 207.01 2,631.10 -84.49%
  QoQ % -48.41% -35.53% 508.14% -25.08% -49.13% -92.13% -
  Horiz. % 6.06% 11.76% 18.23% 3.00% 4.00% 7.87% 100.00%
EY 0.63 0.32 0.21 1.27 0.95 0.48 0.04 525.18%
  QoQ % 96.88% 52.38% -83.46% 33.68% 97.92% 1,100.00% -
  Horiz. % 1,575.00% 800.00% 525.00% 3,175.00% 2,375.00% 1,200.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.47 2.46 2.45 2.63 2.56 2.56 2.72 -6.21%
  QoQ % 0.41% 0.41% -6.84% 2.73% 0.00% -5.88% -
  Horiz. % 90.81% 90.44% 90.07% 96.69% 94.12% 94.12% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS