Highlights

[HCK] QoQ Quarter Result on 2019-12-31 [#4]

Stock [HCK]: HCK CAPITAL GROUP BHD
Announcement Date 27-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -18.10%    YoY -     -68.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 27,195 14,293 17,440 45,001 24,665 14,408 6,292 164.63%
  QoQ % 90.27% -18.04% -61.25% 82.45% 71.19% 128.99% -
  Horiz. % 432.22% 227.16% 277.18% 715.21% 392.01% 228.99% 100.00%
PBT 2,709 2,305 1,606 6,033 3,447 2,371 126 668.89%
  QoQ % 17.53% 43.52% -73.38% 75.02% 45.38% 1,781.75% -
  Horiz. % 2,150.00% 1,829.37% 1,274.60% 4,788.10% 2,735.71% 1,881.75% 100.00%
Tax -477 -1,227 -551 -4,349 -799 -47 -48 360.29%
  QoQ % 61.12% -122.69% 87.33% -444.31% -1,600.00% 2.08% -
  Horiz. % 993.75% 2,556.25% 1,147.92% 9,060.42% 1,664.58% 97.92% 100.00%
NP 2,232 1,078 1,055 1,684 2,648 2,324 78 829.85%
  QoQ % 107.05% 2.18% -37.35% -36.40% 13.94% 2,879.49% -
  Horiz. % 2,861.54% 1,382.05% 1,352.56% 2,158.97% 3,394.87% 2,979.49% 100.00%
NP to SH 1,598 557 1,060 1,982 2,420 2,298 205 291.67%
  QoQ % 186.89% -47.45% -46.52% -18.10% 5.31% 1,020.98% -
  Horiz. % 779.51% 271.71% 517.07% 966.83% 1,180.49% 1,120.98% 100.00%
Tax Rate 17.61 % 53.23 % 34.31 % 72.09 % 23.18 % 1.98 % 38.10 % -40.14%
  QoQ % -66.92% 55.14% -52.41% 211.00% 1,070.71% -94.80% -
  Horiz. % 46.22% 139.71% 90.05% 189.21% 60.84% 5.20% 100.00%
Total Cost 24,963 13,215 16,385 43,317 22,017 12,084 6,214 152.07%
  QoQ % 88.90% -19.35% -62.17% 96.74% 82.20% 94.46% -
  Horiz. % 401.72% 212.66% 263.68% 697.09% 354.31% 194.46% 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 8.21 % 7.54 % 6.05 % 3.74 % 10.74 % 16.13 % 1.24 % 251.39%
  QoQ % 8.89% 24.63% 61.76% -65.18% -33.42% 1,200.81% -
  Horiz. % 662.10% 608.06% 487.90% 301.61% 866.13% 1,300.81% 100.00%
ROE 0.77 % 0.27 % 0.51 % 0.96 % 1.20 % 1.14 % 0.10 % 288.49%
  QoQ % 185.19% -47.06% -46.88% -20.00% 5.26% 1,040.00% -
  Horiz. % 770.00% 270.00% 510.00% 960.00% 1,200.00% 1,140.00% 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 6.41 3.37 4.12 10.66 5.85 3.42 1.49 163.81%
  QoQ % 90.21% -18.20% -61.35% 82.22% 71.05% 129.53% -
  Horiz. % 430.20% 226.17% 276.51% 715.44% 392.62% 229.53% 100.00%
EPS 0.38 0.13 0.25 0.47 0.57 0.55 0.05 285.13%
  QoQ % 192.31% -48.00% -46.81% -17.54% 3.64% 1,000.00% -
  Horiz. % 760.00% 260.00% 500.00% 940.00% 1,140.00% 1,100.00% 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 6.41 3.37 4.11 10.61 5.82 3.40 1.48 165.00%
  QoQ % 90.21% -18.00% -61.26% 82.30% 71.18% 129.73% -
  Horiz. % 433.11% 227.70% 277.70% 716.89% 393.24% 229.73% 100.00%
EPS 0.38 0.13 0.25 0.47 0.57 0.54 0.05 285.13%
  QoQ % 192.31% -48.00% -46.81% -17.54% 5.56% 980.00% -
  Horiz. % 760.00% 260.00% 500.00% 940.00% 1,140.00% 1,080.00% 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 19.17 36.48 29.65 11.45 21.02 36.85 83.71 -62.47%
  QoQ % -47.45% 23.04% 158.95% -45.53% -42.96% -55.98% -
  Horiz. % 22.90% 43.58% 35.42% 13.68% 25.11% 44.02% 100.00%
P/EPS 326.32 936.00 487.76 259.96 214.26 231.06 2,569.43 -74.64%
  QoQ % -65.14% 91.90% 87.63% 21.33% -7.27% -91.01% -
  Horiz. % 12.70% 36.43% 18.98% 10.12% 8.34% 8.99% 100.00%
EY 0.31 0.11 0.21 0.38 0.47 0.43 0.04 290.16%
  QoQ % 181.82% -47.62% -44.74% -19.15% 9.30% 975.00% -
  Horiz. % 775.00% 275.00% 525.00% 950.00% 1,175.00% 1,075.00% 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 18.86 34.99 29.16 12.11 21.02 35.98 85.72 -63.45%
  QoQ % -46.10% 19.99% 140.79% -42.39% -41.58% -58.03% -
  Horiz. % 22.00% 40.82% 34.02% 14.13% 24.52% 41.97% 100.00%
P/EPS 321.01 897.95 479.76 274.87 214.26 225.56 2,631.10 -75.31%
  QoQ % -64.25% 87.17% 74.54% 28.29% -5.01% -91.43% -
  Horiz. % 12.20% 34.13% 18.23% 10.45% 8.14% 8.57% 100.00%
EY 0.31 0.11 0.21 0.36 0.47 0.44 0.04 290.16%
  QoQ % 181.82% -47.62% -41.67% -23.40% 6.82% 1,000.00% -
  Horiz. % 775.00% 275.00% 525.00% 900.00% 1,175.00% 1,100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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