Highlights

[HCK] QoQ TTM 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 -     -22.44%    YoY -     -43.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 103,929 101,399 101,514 90,366 62,731 45,274 35,105 105.77%
  QoQ % 2.50% -0.11% 12.34% 44.05% 38.56% 28.97% -
  Horiz. % 296.05% 288.84% 289.17% 257.42% 178.70% 128.97% 100.00%
PBT 12,653 13,391 13,457 11,977 18,474 17,125 12,566 0.46%
  QoQ % -5.51% -0.49% 12.36% -35.17% 7.88% 36.28% -
  Horiz. % 100.69% 106.57% 107.09% 95.31% 147.02% 136.28% 100.00%
Tax -6,604 -6,926 -5,746 -5,243 -2,080 -1,281 -1,234 205.02%
  QoQ % 4.65% -20.54% -9.59% -152.07% -62.37% -3.81% -
  Horiz. % 535.17% 561.26% 465.64% 424.88% 168.56% 103.81% 100.00%
NP 6,049 6,465 7,711 6,734 16,394 15,844 11,332 -34.12%
  QoQ % -6.43% -16.16% 14.51% -58.92% 3.47% 39.82% -
  Horiz. % 53.38% 57.05% 68.05% 59.42% 144.67% 139.82% 100.00%
NP to SH 5,197 6,019 7,760 6,905 11,203 10,720 6,622 -14.88%
  QoQ % -13.66% -22.44% 12.38% -38.36% 4.51% 61.88% -
  Horiz. % 78.48% 90.89% 117.19% 104.27% 169.18% 161.88% 100.00%
Tax Rate 52.19 % 51.72 % 42.70 % 43.78 % 11.26 % 7.48 % 9.82 % 203.62%
  QoQ % 0.91% 21.12% -2.47% 288.81% 50.53% -23.83% -
  Horiz. % 531.47% 526.68% 434.83% 445.82% 114.66% 76.17% 100.00%
Total Cost 97,880 94,934 93,803 83,632 46,337 29,430 23,773 156.22%
  QoQ % 3.10% 1.21% 12.16% 80.49% 57.45% 23.80% -
  Horiz. % 411.73% 399.34% 394.58% 351.79% 194.91% 123.80% 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 0 0 0 0 0 0 0 -
  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 5.82 % 6.38 % 7.60 % 7.45 % 26.13 % 35.00 % 32.28 % -67.99%
  QoQ % -8.78% -16.05% 2.01% -71.49% -25.34% 8.43% -
  Horiz. % 18.03% 19.76% 23.54% 23.08% 80.95% 108.43% 100.00%
ROE 2.50 % 2.96 % 3.74 % 3.34 % 5.54 % 5.30 % 3.34 % -17.52%
  QoQ % -15.54% -20.86% 11.98% -39.71% 4.53% 58.68% -
  Horiz. % 74.85% 88.62% 111.98% 100.00% 165.87% 158.68% 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 24.51 23.92 23.95 21.40 14.88 10.74 8.33 104.93%
  QoQ % 2.47% -0.13% 11.92% 43.82% 38.55% 28.93% -
  Horiz. % 294.24% 287.15% 287.52% 256.90% 178.63% 128.93% 100.00%
EPS 1.23 1.42 1.83 1.63 2.66 2.54 1.57 -14.98%
  QoQ % -13.38% -22.40% 12.27% -38.72% 4.72% 61.78% -
  Horiz. % 78.34% 90.45% 116.56% 103.82% 169.43% 161.78% 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 24.50 23.91 23.93 21.30 14.79 10.67 8.28 105.70%
  QoQ % 2.47% -0.08% 12.35% 44.02% 38.61% 28.86% -
  Horiz. % 295.89% 288.77% 289.01% 257.25% 178.62% 128.86% 100.00%
EPS 1.23 1.42 1.83 1.63 2.64 2.53 1.56 -14.62%
  QoQ % -13.38% -22.40% 12.27% -38.26% 4.35% 62.18% -
  Horiz. % 78.85% 91.03% 117.31% 104.49% 169.23% 162.18% 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 5.02 5.14 5.09 5.70 8.27 11.73 15.00 -51.70%
  QoQ % -2.33% 0.98% -10.70% -31.08% -29.50% -21.80% -
  Horiz. % 33.47% 34.27% 33.93% 38.00% 55.13% 78.20% 100.00%
P/EPS 100.34 86.62 66.63 74.62 46.28 49.53 79.54 16.70%
  QoQ % 15.84% 30.00% -10.71% 61.24% -6.56% -37.73% -
  Horiz. % 126.15% 108.90% 83.77% 93.81% 58.18% 62.27% 100.00%
EY 1.00 1.15 1.50 1.34 2.16 2.02 1.26 -14.24%
  QoQ % -13.04% -23.33% 11.94% -37.96% 6.93% 60.32% -
  Horiz. % 79.37% 91.27% 119.05% 106.35% 171.43% 160.32% 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 4.94 4.93 5.01 6.03 8.27 11.45 15.36 -52.96%
  QoQ % 0.20% -1.60% -16.92% -27.09% -27.77% -25.46% -
  Horiz. % 32.16% 32.10% 32.62% 39.26% 53.84% 74.54% 100.00%
P/EPS 98.71 83.10 65.53 78.90 46.28 48.35 81.45 13.63%
  QoQ % 18.78% 26.81% -16.95% 70.48% -4.28% -40.64% -
  Horiz. % 121.19% 102.03% 80.45% 96.87% 56.82% 59.36% 100.00%
EY 1.01 1.20 1.53 1.27 2.16 2.07 1.23 -12.28%
  QoQ % -15.83% -21.57% 20.47% -41.20% 4.35% 68.29% -
  Horiz. % 82.11% 97.56% 124.39% 103.25% 175.61% 168.29% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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