[HCK] QoQ Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 17,440 45,001 24,665 14,408 6,292 17,366 7,208 80.13% QoQ % -61.25% 82.45% 71.19% 128.99% -63.77% 140.93% - Horiz. % 241.95% 624.32% 342.19% 199.89% 87.29% 240.93% 100.00%
PBT 1,606 6,033 3,447 2,371 126 12,530 2,098 -16.31% QoQ % -73.38% 75.02% 45.38% 1,781.75% -98.99% 497.24% - Horiz. % 76.55% 287.56% 164.30% 113.01% 6.01% 597.24% 100.00%
Tax -551 -4,349 -799 -47 -48 -1,186 0 - QoQ % 87.33% -444.31% -1,600.00% 2.08% 95.95% 0.00% - Horiz. % 46.46% 366.69% 67.37% 3.96% 4.05% 100.00% -
NP 1,055 1,684 2,648 2,324 78 11,344 2,098 -36.74% QoQ % -37.35% -36.40% 13.94% 2,879.49% -99.31% 440.71% - Horiz. % 50.29% 80.27% 126.22% 110.77% 3.72% 540.71% 100.00%
NP to SH 1,060 1,982 2,420 2,298 205 6,280 1,937 -33.07% QoQ % -46.52% -18.10% 5.31% 1,020.98% -96.74% 224.21% - Horiz. % 54.72% 102.32% 124.94% 118.64% 10.58% 324.21% 100.00%
Tax Rate 34.31 % 72.09 % 23.18 % 1.98 % 38.10 % 9.47 % - % - QoQ % -52.41% 211.00% 1,070.71% -94.80% 302.32% 0.00% - Horiz. % 362.30% 761.25% 244.77% 20.91% 402.32% 100.00% -
Total Cost 16,385 43,317 22,017 12,084 6,214 6,022 5,110 117.29% QoQ % -62.17% 96.74% 82.20% 94.46% 3.19% 17.85% - Horiz. % 320.65% 847.69% 430.86% 236.48% 121.60% 117.85% 100.00%
Net Worth 207,657 206,939 202,343 202,280 198,051 197,974 193,743 4.73% QoQ % 0.35% 2.27% 0.03% 2.13% 0.04% 2.18% - Horiz. % 107.18% 106.81% 104.44% 104.41% 102.22% 102.18% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 207,657 206,939 202,343 202,280 198,051 197,974 193,743 4.73% QoQ % 0.35% 2.27% 0.03% 2.13% 0.04% 2.18% - Horiz. % 107.18% 106.81% 104.44% 104.41% 102.22% 102.18% 100.00%
NOSH 423,790 422,326 421,550 421,417 421,387 421,223 421,181 0.41% QoQ % 0.35% 0.18% 0.03% 0.01% 0.04% 0.01% - Horiz. % 100.62% 100.27% 100.09% 100.06% 100.05% 100.01% 100.00%
Ratio Analysis 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.05 % 3.74 % 10.74 % 16.13 % 1.24 % 65.32 % 29.11 % -64.88% QoQ % 61.76% -65.18% -33.42% 1,200.81% -98.10% 124.39% - Horiz. % 20.78% 12.85% 36.89% 55.41% 4.26% 224.39% 100.00%
ROE 0.51 % 0.96 % 1.20 % 1.14 % 0.10 % 3.17 % 1.00 % -36.14% QoQ % -46.88% -20.00% 5.26% 1,040.00% -96.85% 217.00% - Horiz. % 51.00% 96.00% 120.00% 114.00% 10.00% 317.00% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 4.12 10.66 5.85 3.42 1.49 4.12 1.71 79.63% QoQ % -61.35% 82.22% 71.05% 129.53% -63.83% 140.94% - Horiz. % 240.94% 623.39% 342.11% 200.00% 87.13% 240.94% 100.00%
EPS 0.25 0.47 0.57 0.55 0.05 1.49 0.46 -33.38% QoQ % -46.81% -17.54% 3.64% 1,000.00% -96.64% 223.91% - Horiz. % 54.35% 102.17% 123.91% 119.57% 10.87% 323.91% 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 0.4900 0.4800 0.4800 0.4700 0.4700 0.4600 4.30% QoQ % 0.00% 2.08% 0.00% 2.13% 0.00% 2.17% - Horiz. % 106.52% 106.52% 104.35% 104.35% 102.17% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 424,160 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 4.11 10.61 5.82 3.40 1.48 4.09 1.70 80.04% QoQ % -61.26% 82.30% 71.18% 129.73% -63.81% 140.59% - Horiz. % 241.76% 624.12% 342.35% 200.00% 87.06% 240.59% 100.00%
EPS 0.25 0.47 0.57 0.54 0.05 1.48 0.46 -33.38% QoQ % -46.81% -17.54% 5.56% 980.00% -96.62% 221.74% - Horiz. % 54.35% 102.17% 123.91% 117.39% 10.87% 321.74% 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 0.4896 0.4879 0.4770 0.4769 0.4669 0.4667 0.4568 4.73% QoQ % 0.35% 2.29% 0.02% 2.14% 0.04% 2.17% - Horiz. % 107.18% 106.81% 104.42% 104.40% 102.21% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.2200 1.2200 1.2300 1.2600 1.2500 1.2600 1.2700 -
P/RPS 29.65 11.45 21.02 36.85 83.71 30.56 74.21 -45.72% QoQ % 158.95% -45.53% -42.96% -55.98% 173.92% -58.82% - Horiz. % 39.95% 15.43% 28.33% 49.66% 112.80% 41.18% 100.00%
P/EPS 487.76 259.96 214.26 231.06 2,569.43 84.51 276.15 46.07% QoQ % 87.63% 21.33% -7.27% -91.01% 2,940.39% -69.40% - Horiz. % 176.63% 94.14% 77.59% 83.67% 930.45% 30.60% 100.00%
EY 0.21 0.38 0.47 0.43 0.04 1.18 0.36 -30.16% QoQ % -44.74% -19.15% 9.30% 975.00% -96.61% 227.78% - Horiz. % 58.33% 105.56% 130.56% 119.44% 11.11% 327.78% 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 2.49 2.49 2.56 2.63 2.66 2.68 2.76 -6.63% QoQ % 0.00% -2.73% -2.66% -1.13% -0.75% -2.90% - Horiz. % 90.22% 90.22% 92.75% 95.29% 96.38% 97.10% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 11/06/20 27/02/20 27/11/19 28/08/19 29/05/19 27/02/19 26/11/18 -
Price 1.2000 1.2900 1.2300 1.2300 1.2800 1.2700 1.2700 -
P/RPS 29.16 12.11 21.02 35.98 85.72 30.80 74.21 -46.32% QoQ % 140.79% -42.39% -41.58% -58.03% 178.31% -58.50% - Horiz. % 39.29% 16.32% 28.33% 48.48% 115.51% 41.50% 100.00%
P/EPS 479.76 274.87 214.26 225.56 2,631.10 85.18 276.15 44.47% QoQ % 74.54% 28.29% -5.01% -91.43% 2,988.87% -69.15% - Horiz. % 173.73% 99.54% 77.59% 81.68% 952.78% 30.85% 100.00%
EY 0.21 0.36 0.47 0.44 0.04 1.17 0.36 -30.16% QoQ % -41.67% -23.40% 6.82% 1,000.00% -96.58% 225.00% - Horiz. % 58.33% 100.00% 130.56% 122.22% 11.11% 325.00% 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 2.45 2.63 2.56 2.56 2.72 2.70 2.76 -7.63% QoQ % -6.84% 2.73% 0.00% -5.88% 0.74% -2.17% - Horiz. % 88.77% 95.29% 92.75% 92.75% 98.55% 97.83% 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.
Comment
HCK 2Q FY2019.pdf 
