Highlights

[HCK] QoQ Quarter Result on 2018-12-31 [#4]

Stock [HCK]: HCK CAPITAL GROUP BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     224.21%    YoY -     -7.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 24,665 14,408 6,292 17,366 7,208 4,239 9,507 88.70%
  QoQ % 71.19% 128.99% -63.77% 140.93% 70.04% -55.41% -
  Horiz. % 259.44% 151.55% 66.18% 182.67% 75.82% 44.59% 100.00%
PBT 3,447 2,371 126 12,530 2,098 -2,188 104 929.63%
  QoQ % 45.38% 1,781.75% -98.99% 497.24% 195.89% -2,203.85% -
  Horiz. % 3,314.42% 2,279.81% 121.15% 12,048.08% 2,017.31% -2,103.85% 100.00%
Tax -799 -47 -48 -1,186 0 0 0 -
  QoQ % -1,600.00% 2.08% 95.95% 0.00% 0.00% 0.00% -
  Horiz. % 67.37% 3.96% 4.05% 100.00% - - -
NP 2,648 2,324 78 11,344 2,098 -2,188 104 763.78%
  QoQ % 13.94% 2,879.49% -99.31% 440.71% 195.89% -2,203.85% -
  Horiz. % 2,546.15% 2,234.62% 75.00% 10,907.69% 2,017.31% -2,103.85% 100.00%
NP to SH 2,420 2,298 205 6,280 1,937 -1,800 224 388.00%
  QoQ % 5.31% 1,020.98% -96.74% 224.21% 207.61% -903.57% -
  Horiz. % 1,080.36% 1,025.89% 91.52% 2,803.57% 864.73% -803.57% 100.00%
Tax Rate 23.18 % 1.98 % 38.10 % 9.47 % - % - % - % -
  QoQ % 1,070.71% -94.80% 302.32% 0.00% 0.00% 0.00% -
  Horiz. % 244.77% 20.91% 402.32% 100.00% - - -
Total Cost 22,017 12,084 6,214 6,022 5,110 6,427 9,403 76.24%
  QoQ % 82.20% 94.46% 3.19% 17.85% -20.49% -31.65% -
  Horiz. % 234.15% 128.51% 66.09% 64.04% 54.34% 68.35% 100.00%
Net Worth 202,343 202,280 198,051 197,974 193,743 189,529 193,738 2.94%
  QoQ % 0.03% 2.13% 0.04% 2.18% 2.22% -2.17% -
  Horiz. % 104.44% 104.41% 102.23% 102.19% 100.00% 97.83% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 202,343 202,280 198,051 197,974 193,743 189,529 193,738 2.94%
  QoQ % 0.03% 2.13% 0.04% 2.18% 2.22% -2.17% -
  Horiz. % 104.44% 104.41% 102.23% 102.19% 100.00% 97.83% 100.00%
NOSH 421,550 421,417 421,387 421,223 421,181 421,177 421,170 0.06%
  QoQ % 0.03% 0.01% 0.04% 0.01% 0.00% 0.00% -
  Horiz. % 100.09% 100.06% 100.05% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.74 % 16.13 % 1.24 % 65.32 % 29.11 % -51.62 % 1.09 % 358.97%
  QoQ % -33.42% 1,200.81% -98.10% 124.39% 156.39% -4,835.78% -
  Horiz. % 985.32% 1,479.82% 113.76% 5,992.66% 2,670.64% -4,735.78% 100.00%
ROE 1.20 % 1.14 % 0.10 % 3.17 % 1.00 % -0.95 % 0.12 % 363.51%
  QoQ % 5.26% 1,040.00% -96.85% 217.00% 205.26% -891.67% -
  Horiz. % 1,000.00% 950.00% 83.33% 2,641.67% 833.33% -791.67% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.85 3.42 1.49 4.12 1.71 1.01 2.26 88.41%
  QoQ % 71.05% 129.53% -63.83% 140.94% 69.31% -55.31% -
  Horiz. % 258.85% 151.33% 65.93% 182.30% 75.66% 44.69% 100.00%
EPS 0.57 0.55 0.05 1.49 0.46 -0.43 0.05 405.78%
  QoQ % 3.64% 1,000.00% -96.64% 223.91% 206.98% -960.00% -
  Horiz. % 1,140.00% 1,100.00% 100.00% 2,980.00% 920.00% -860.00% 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 0.4800 0.4800 0.4700 0.4700 0.4600 0.4500 0.4600 2.88%
  QoQ % 0.00% 2.13% 0.00% 2.17% 2.22% -2.17% -
  Horiz. % 104.35% 104.35% 102.17% 102.17% 100.00% 97.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 424,160
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.82 3.40 1.48 4.09 1.70 1.00 2.24 88.89%
  QoQ % 71.18% 129.73% -63.81% 140.59% 70.00% -55.36% -
  Horiz. % 259.82% 151.79% 66.07% 182.59% 75.89% 44.64% 100.00%
EPS 0.57 0.54 0.05 1.48 0.46 -0.42 0.05 405.78%
  QoQ % 5.56% 980.00% -96.62% 221.74% 209.52% -940.00% -
  Horiz. % 1,140.00% 1,080.00% 100.00% 2,960.00% 920.00% -840.00% 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 0.4770 0.4769 0.4669 0.4667 0.4568 0.4468 0.4568 2.92%
  QoQ % 0.02% 2.14% 0.04% 2.17% 2.24% -2.19% -
  Horiz. % 104.42% 104.40% 102.21% 102.17% 100.00% 97.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.2300 1.2600 1.2500 1.2600 1.2700 1.2100 1.3000 -
P/RPS 21.02 36.85 83.71 30.56 74.21 120.22 57.59 -48.90%
  QoQ % -42.96% -55.98% 173.92% -58.82% -38.27% 108.75% -
  Horiz. % 36.50% 63.99% 145.36% 53.06% 128.86% 208.75% 100.00%
P/EPS 214.26 231.06 2,569.43 84.51 276.15 -283.12 2,444.29 -80.24%
  QoQ % -7.27% -91.01% 2,940.39% -69.40% 197.54% -111.58% -
  Horiz. % 8.77% 9.45% 105.12% 3.46% 11.30% -11.58% 100.00%
EY 0.47 0.43 0.04 1.18 0.36 -0.35 0.04 416.07%
  QoQ % 9.30% 975.00% -96.61% 227.78% 202.86% -975.00% -
  Horiz. % 1,175.00% 1,075.00% 100.00% 2,950.00% 900.00% -875.00% 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 2.56 2.63 2.66 2.68 2.76 2.69 2.83 -6.46%
  QoQ % -2.66% -1.13% -0.75% -2.90% 2.60% -4.95% -
  Horiz. % 90.46% 92.93% 93.99% 94.70% 97.53% 95.05% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 27/02/19 26/11/18 29/08/18 31/05/18 -
Price 1.2300 1.2300 1.2800 1.2700 1.2700 1.2900 1.2600 -
P/RPS 21.02 35.98 85.72 30.80 74.21 128.17 55.82 -47.82%
  QoQ % -41.58% -58.03% 178.31% -58.50% -42.10% 129.61% -
  Horiz. % 37.66% 64.46% 153.57% 55.18% 132.95% 229.61% 100.00%
P/EPS 214.26 225.56 2,631.10 85.18 276.15 -301.84 2,369.08 -79.82%
  QoQ % -5.01% -91.43% 2,988.87% -69.15% 191.49% -112.74% -
  Horiz. % 9.04% 9.52% 111.06% 3.60% 11.66% -12.74% 100.00%
EY 0.47 0.44 0.04 1.17 0.36 -0.33 0.04 416.07%
  QoQ % 6.82% 1,000.00% -96.58% 225.00% 209.09% -925.00% -
  Horiz. % 1,175.00% 1,100.00% 100.00% 2,925.00% 900.00% -825.00% 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 2.56 2.56 2.72 2.70 2.76 2.87 2.74 -4.43%
  QoQ % 0.00% -5.88% 0.74% -2.17% -3.83% 4.74% -
  Horiz. % 93.43% 93.43% 99.27% 98.54% 100.73% 104.74% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

319  539  629  932 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.1750.00 
 MTRONIC-WA 0.09+0.015 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS