Highlights

[HCK] YoY Annualized Quarter 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 -     -23.73%    YoY -     -35.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 63,468 41,400 27,492 27,356 19,984 32,490 14,128 28.42%
  YoY % 53.30% 50.59% 0.50% 36.89% -38.49% 129.97% -
  Horiz. % 449.24% 293.04% 194.59% 193.63% 141.45% 229.97% 100.00%
PBT 7,824 4,994 -4,168 -1,616 -364 10,104 -210 -
  YoY % 56.67% 219.82% -157.92% -343.96% -103.60% 4,911.43% -
  Horiz. % -3,725.71% -2,378.10% 1,984.76% 769.52% 173.33% -4,811.43% 100.00%
Tax -3,558 -188 0 -12 408 -718 3,786 -
  YoY % -1,792.55% 0.00% 0.00% -102.94% 156.82% -118.96% -
  Horiz. % -93.98% -4.97% 0.00% -0.32% 10.78% -18.96% 100.00%
NP 4,266 4,806 -4,168 -1,628 44 9,386 3,576 2.98%
  YoY % -11.24% 215.31% -156.02% -3,800.00% -99.53% 162.47% -
  Horiz. % 119.30% 134.40% -116.55% -45.53% 1.23% 262.47% 100.00%
NP to SH 3,234 5,008 -3,152 -1,062 288 8,752 4,066 -3.74%
  YoY % -35.42% 258.88% -196.80% -468.75% -96.71% 115.25% -
  Horiz. % 79.54% 123.17% -77.52% -26.12% 7.08% 215.25% 100.00%
Tax Rate 45.48 % 3.76 % - % - % - % 7.11 % - % -
  YoY % 1,109.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 639.66% 52.88% 0.00% 0.00% 0.00% 100.00% -
Total Cost 59,202 36,594 31,660 28,984 19,940 23,104 10,552 33.27%
  YoY % 61.78% 15.58% 9.23% 45.36% -13.69% 118.95% -
  Horiz. % 561.05% 346.80% 300.04% 274.68% 188.97% 218.95% 100.00%
Net Worth 203,453 202,280 189,529 130,247 101,907 88,238 46,174 28.01%
  YoY % 0.58% 6.73% 45.51% 27.81% 15.49% 91.10% -
  Horiz. % 440.62% 438.07% 410.46% 282.07% 220.70% 191.10% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 203,453 202,280 189,529 130,247 101,907 88,238 46,174 28.01%
  YoY % 0.58% 6.73% 45.51% 27.81% 15.49% 91.10% -
  Horiz. % 440.62% 438.07% 410.46% 282.07% 220.70% 191.10% 100.00%
NOSH 423,862 421,417 421,177 62,619 55,384 51,301 46,174 44.65%
  YoY % 0.58% 0.06% 572.60% 13.06% 7.96% 11.10% -
  Horiz. % 917.95% 912.66% 912.14% 135.61% 119.95% 111.10% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.72 % 11.61 % -15.16 % -5.95 % 0.22 % 28.89 % 25.31 % -19.81%
  YoY % -42.12% 176.58% -154.79% -2,804.55% -99.24% 14.14% -
  Horiz. % 26.55% 45.87% -59.90% -23.51% 0.87% 114.14% 100.00%
ROE 1.59 % 2.48 % -1.66 % -0.82 % 0.28 % 9.92 % 8.81 % -24.81%
  YoY % -35.89% 249.40% -102.44% -392.86% -97.18% 12.60% -
  Horiz. % 18.05% 28.15% -18.84% -9.31% 3.18% 112.60% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 14.97 9.82 6.53 43.69 36.08 63.33 30.60 -11.22%
  YoY % 52.44% 50.38% -85.05% 21.09% -43.03% 106.96% -
  Horiz. % 48.92% 32.09% 21.34% 142.78% 117.91% 206.96% 100.00%
EPS 0.76 1.18 -0.74 -1.50 0.36 17.06 8.80 -33.49%
  YoY % -35.59% 259.46% 50.67% -516.67% -97.89% 93.86% -
  Horiz. % 8.64% 13.41% -8.41% -17.05% 4.09% 193.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4800 0.4800 0.4500 2.0800 1.8400 1.7200 1.0000 -11.50%
  YoY % 0.00% 6.67% -78.37% 13.04% 6.98% 72.00% -
  Horiz. % 48.00% 48.00% 45.00% 208.00% 184.00% 172.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 424,160
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 14.96 9.76 6.48 6.45 4.71 7.66 3.33 28.42%
  YoY % 53.28% 50.62% 0.47% 36.94% -38.51% 130.03% -
  Horiz. % 449.25% 293.09% 194.59% 193.69% 141.44% 230.03% 100.00%
EPS 0.76 1.18 -0.74 -0.25 0.07 2.06 0.96 -3.82%
  YoY % -35.59% 259.46% -196.00% -457.14% -96.60% 114.58% -
  Horiz. % 79.17% 122.92% -77.08% -26.04% 7.29% 214.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4797 0.4769 0.4468 0.3071 0.2403 0.2080 0.1089 28.00%
  YoY % 0.59% 6.74% 45.49% 27.80% 15.53% 91.00% -
  Horiz. % 440.50% 437.92% 410.28% 282.00% 220.66% 191.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.2300 1.2600 1.2100 5.2900 2.8900 3.1600 3.4900 -
P/RPS 8.21 12.83 18.54 12.11 8.01 4.99 11.41 -5.33%
  YoY % -36.01% -30.80% 53.10% 51.19% 60.52% -56.27% -
  Horiz. % 71.95% 112.45% 162.49% 106.13% 70.20% 43.73% 100.00%
P/EPS 161.21 106.03 -161.68 -311.92 555.77 18.52 39.63 26.32%
  YoY % 52.04% 165.58% 48.17% -156.12% 2,900.92% -53.27% -
  Horiz. % 406.79% 267.55% -407.97% -787.08% 1,402.40% 46.73% 100.00%
EY 0.62 0.94 -0.62 -0.32 0.18 5.40 2.52 -20.82%
  YoY % -34.04% 251.61% -93.75% -277.78% -96.67% 114.29% -
  Horiz. % 24.60% 37.30% -24.60% -12.70% 7.14% 214.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.56 2.63 2.69 2.54 1.57 1.84 3.49 -5.03%
  YoY % -2.66% -2.23% 5.91% 61.78% -14.67% -47.28% -
  Horiz. % 73.35% 75.36% 77.08% 72.78% 44.99% 52.72% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 29/08/18 29/08/17 25/08/16 20/08/15 20/08/14 -
Price 1.1800 1.2300 1.2900 1.2400 3.1000 3.0000 3.5300 -
P/RPS 7.88 12.52 19.76 2.84 8.59 4.74 11.54 -6.15%
  YoY % -37.06% -36.64% 595.77% -66.94% 81.22% -58.93% -
  Horiz. % 68.28% 108.49% 171.23% 24.61% 74.44% 41.07% 100.00%
P/EPS 154.66 103.50 -172.37 -73.11 596.15 17.58 40.09 25.21%
  YoY % 49.43% 160.05% -135.77% -112.26% 3,291.07% -56.15% -
  Horiz. % 385.78% 258.17% -429.96% -182.36% 1,487.03% 43.85% 100.00%
EY 0.65 0.97 -0.58 -1.37 0.17 5.69 2.49 -20.04%
  YoY % -32.99% 267.24% 57.66% -905.88% -97.01% 128.51% -
  Horiz. % 26.10% 38.96% -23.29% -55.02% 6.83% 228.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.46 2.56 2.87 0.60 1.68 1.74 3.53 -5.84%
  YoY % -3.91% -10.80% 378.33% -64.29% -3.45% -50.71% -
  Horiz. % 69.69% 72.52% 81.30% 17.00% 47.59% 49.29% 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