Highlights

[HCK] QoQ Quarter Result on 2020-03-31 [#1]

Stock [HCK]: HCK CAPITAL GROUP BHD
Announcement Date 11-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -46.52%    YoY -     417.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 32,947 27,195 14,293 17,440 45,001 24,665 14,408 73.14%
  QoQ % 21.15% 90.27% -18.04% -61.25% 82.45% 71.19% -
  Horiz. % 228.67% 188.75% 99.20% 121.04% 312.33% 171.19% 100.00%
PBT -120 2,709 2,305 1,606 6,033 3,447 2,371 -
  QoQ % -104.43% 17.53% 43.52% -73.38% 75.02% 45.38% -
  Horiz. % -5.06% 114.26% 97.22% 67.74% 254.45% 145.38% 100.00%
Tax 135 -477 -1,227 -551 -4,349 -799 -47 -
  QoQ % 128.30% 61.12% -122.69% 87.33% -444.31% -1,600.00% -
  Horiz. % -287.23% 1,014.89% 2,610.64% 1,172.34% 9,253.19% 1,700.00% 100.00%
NP 15 2,232 1,078 1,055 1,684 2,648 2,324 -96.48%
  QoQ % -99.33% 107.05% 2.18% -37.35% -36.40% 13.94% -
  Horiz. % 0.65% 96.04% 46.39% 45.40% 72.46% 113.94% 100.00%
NP to SH 264 1,598 557 1,060 1,982 2,420 2,298 -76.21%
  QoQ % -83.48% 186.89% -47.45% -46.52% -18.10% 5.31% -
  Horiz. % 11.49% 69.54% 24.24% 46.13% 86.25% 105.31% 100.00%
Tax Rate - % 17.61 % 53.23 % 34.31 % 72.09 % 23.18 % 1.98 % -
  QoQ % 0.00% -66.92% 55.14% -52.41% 211.00% 1,070.71% -
  Horiz. % 0.00% 889.39% 2,688.38% 1,732.83% 3,640.91% 1,170.71% 100.00%
Total Cost 32,932 24,963 13,215 16,385 43,317 22,017 12,084 94.51%
  QoQ % 31.92% 88.90% -19.35% -62.17% 96.74% 82.20% -
  Horiz. % 272.53% 206.58% 109.36% 135.59% 358.47% 182.20% 100.00%
Net Worth 212,022 207,735 203,453 207,657 206,939 202,343 202,280 3.17%
  QoQ % 2.06% 2.10% -2.02% 0.35% 2.27% 0.03% -
  Horiz. % 104.82% 102.70% 100.58% 102.66% 102.30% 100.03% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 212,022 207,735 203,453 207,657 206,939 202,343 202,280 3.17%
  QoQ % 2.06% 2.10% -2.02% 0.35% 2.27% 0.03% -
  Horiz. % 104.82% 102.70% 100.58% 102.66% 102.30% 100.03% 100.00%
NOSH 424,045 423,951 423,862 423,790 422,326 421,550 421,417 0.41%
  QoQ % 0.02% 0.02% 0.02% 0.35% 0.18% 0.03% -
  Horiz. % 100.62% 100.60% 100.58% 100.56% 100.22% 100.03% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.05 % 8.21 % 7.54 % 6.05 % 3.74 % 10.74 % 16.13 % -97.84%
  QoQ % -99.39% 8.89% 24.63% 61.76% -65.18% -33.42% -
  Horiz. % 0.31% 50.90% 46.75% 37.51% 23.19% 66.58% 100.00%
ROE 0.12 % 0.77 % 0.27 % 0.51 % 0.96 % 1.20 % 1.14 % -77.55%
  QoQ % -84.42% 185.19% -47.06% -46.88% -20.00% 5.26% -
  Horiz. % 10.53% 67.54% 23.68% 44.74% 84.21% 105.26% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.77 6.41 3.37 4.12 10.66 5.85 3.42 72.39%
  QoQ % 21.22% 90.21% -18.20% -61.35% 82.22% 71.05% -
  Horiz. % 227.19% 187.43% 98.54% 120.47% 311.70% 171.05% 100.00%
EPS 0.06 0.38 0.13 0.25 0.47 0.57 0.55 -77.02%
  QoQ % -84.21% 192.31% -48.00% -46.81% -17.54% 3.64% -
  Horiz. % 10.91% 69.09% 23.64% 45.45% 85.45% 103.64% 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 0.5000 0.4900 0.4800 0.4900 0.4900 0.4800 0.4800 2.75%
  QoQ % 2.04% 2.08% -2.04% 0.00% 2.08% 0.00% -
  Horiz. % 104.17% 102.08% 100.00% 102.08% 102.08% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 452,233
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.29 6.01 3.16 3.86 9.95 5.45 3.19 73.06%
  QoQ % 21.30% 90.19% -18.13% -61.21% 82.57% 70.85% -
  Horiz. % 228.53% 188.40% 99.06% 121.00% 311.91% 170.85% 100.00%
EPS 0.06 0.35 0.12 0.23 0.44 0.54 0.51 -75.83%
  QoQ % -82.86% 191.67% -47.83% -47.73% -18.52% 5.88% -
  Horiz. % 11.76% 68.63% 23.53% 45.10% 86.27% 105.88% 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 0.4688 0.4594 0.4499 0.4592 0.4576 0.4474 0.4473 3.16%
  QoQ % 2.05% 2.11% -2.03% 0.35% 2.28% 0.02% -
  Horiz. % 104.81% 102.71% 100.58% 102.66% 102.30% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.2600 1.2300 1.2300 1.2200 1.2200 1.2300 1.2600 -
P/RPS 16.22 19.17 36.48 29.65 11.45 21.02 36.85 -41.99%
  QoQ % -15.39% -47.45% 23.04% 158.95% -45.53% -42.96% -
  Horiz. % 44.02% 52.02% 99.00% 80.46% 31.07% 57.04% 100.00%
P/EPS 2,023.85 326.32 936.00 487.76 259.96 214.26 231.06 322.13%
  QoQ % 520.20% -65.14% 91.90% 87.63% 21.33% -7.27% -
  Horiz. % 875.90% 141.23% 405.09% 211.10% 112.51% 92.73% 100.00%
EY 0.05 0.31 0.11 0.21 0.38 0.47 0.43 -76.02%
  QoQ % -83.87% 181.82% -47.62% -44.74% -19.15% 9.30% -
  Horiz. % 11.63% 72.09% 25.58% 48.84% 88.37% 109.30% 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 2.52 2.51 2.56 2.49 2.49 2.56 2.63 -2.80%
  QoQ % 0.40% -1.95% 2.81% 0.00% -2.73% -2.66% -
  Horiz. % 95.82% 95.44% 97.34% 94.68% 94.68% 97.34% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 24/11/20 27/08/20 11/06/20 27/02/20 27/11/19 28/08/19 -
Price 1.3300 1.2100 1.1800 1.2000 1.2900 1.2300 1.2300 -
P/RPS 17.12 18.86 34.99 29.16 12.11 21.02 35.98 -38.91%
  QoQ % -9.23% -46.10% 19.99% 140.79% -42.39% -41.58% -
  Horiz. % 47.58% 52.42% 97.25% 81.05% 33.66% 58.42% 100.00%
P/EPS 2,136.29 321.01 897.95 479.76 274.87 214.26 225.56 344.60%
  QoQ % 565.49% -64.25% 87.17% 74.54% 28.29% -5.01% -
  Horiz. % 947.11% 142.32% 398.10% 212.70% 121.86% 94.99% 100.00%
EY 0.05 0.31 0.11 0.21 0.36 0.47 0.44 -76.38%
  QoQ % -83.87% 181.82% -47.62% -41.67% -23.40% 6.82% -
  Horiz. % 11.36% 70.45% 25.00% 47.73% 81.82% 106.82% 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 2.66 2.47 2.46 2.45 2.63 2.56 2.56 2.58%
  QoQ % 7.69% 0.41% 0.41% -6.84% 2.73% 0.00% -
  Horiz. % 103.91% 96.48% 96.09% 95.70% 102.73% 100.00% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS