Highlights

[HCK] YoY Cumulative 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 -     -84.65%    YoY -     417.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 17,440 6,292 9,507 5,967 4,658 8,147 1,535 49.88%
  YoY % 177.18% -33.82% 59.33% 28.10% -42.83% 430.75% -
  Horiz. % 1,136.16% 409.90% 619.35% 388.73% 303.45% 530.75% 100.00%
PBT 1,606 126 104 -1,127 -485 2,965 -1,074 -
  YoY % 1,174.60% 21.15% 109.23% -132.37% -116.36% 376.07% -
  Horiz. % -149.53% -11.73% -9.68% 104.93% 45.16% -276.07% 100.00%
Tax -551 -48 0 -42 -59 -1,483 1,635 -
  YoY % -1,047.92% 0.00% 0.00% 28.81% 96.02% -190.70% -
  Horiz. % -33.70% -2.94% 0.00% -2.57% -3.61% -90.70% 100.00%
NP 1,055 78 104 -1,169 -544 1,482 561 11.09%
  YoY % 1,252.56% -25.00% 108.90% -114.89% -136.71% 164.17% -
  Horiz. % 188.06% 13.90% 18.54% -208.38% -96.97% 264.17% 100.00%
NP to SH 1,060 205 224 -1,095 -506 1,274 540 11.89%
  YoY % 417.07% -8.48% 120.46% -116.40% -139.72% 135.93% -
  Horiz. % 196.30% 37.96% 41.48% -202.78% -93.70% 235.93% 100.00%
Tax Rate 34.31 % 38.10 % - % - % - % 50.02 % - % -
  YoY % -9.95% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.59% 76.17% 0.00% 0.00% 0.00% 100.00% -
Total Cost 16,385 6,214 9,403 7,136 5,202 6,665 974 60.00%
  YoY % 163.68% -33.91% 31.77% 37.18% -21.95% 584.29% -
  Horiz. % 1,682.24% 637.99% 965.40% 732.65% 534.09% 684.29% 100.00%
Net Worth 207,657 198,051 193,738 132,872 102,312 81,340 46,122 28.47%
  YoY % 4.85% 2.23% 45.81% 29.87% 25.78% 76.36% -
  Horiz. % 450.23% 429.40% 420.05% 288.09% 221.83% 176.36% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 207,657 198,051 193,738 132,872 102,312 81,340 46,122 28.47%
  YoY % 4.85% 2.23% 45.81% 29.87% 25.78% 76.36% -
  Horiz. % 450.23% 429.40% 420.05% 288.09% 221.83% 176.36% 100.00%
NOSH 423,790 421,387 421,170 63,881 55,604 49,000 46,122 44.67%
  YoY % 0.57% 0.05% 559.30% 14.88% 13.48% 6.24% -
  Horiz. % 918.84% 913.63% 913.16% 138.50% 120.56% 106.24% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.05 % 1.24 % 1.09 % -19.59 % -11.68 % 18.19 % 36.55 % -25.88%
  YoY % 387.90% 13.76% 105.56% -67.72% -164.21% -50.23% -
  Horiz. % 16.55% 3.39% 2.98% -53.60% -31.96% 49.77% 100.00%
ROE 0.51 % 0.10 % 0.12 % -0.82 % -0.49 % 1.57 % 1.17 % -12.91%
  YoY % 410.00% -16.67% 114.63% -67.35% -131.21% 34.19% -
  Horiz. % 43.59% 8.55% 10.26% -70.09% -41.88% 134.19% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.12 1.49 2.26 9.34 8.38 16.63 3.33 3.61%
  YoY % 176.51% -34.07% -75.80% 11.46% -49.61% 399.40% -
  Horiz. % 123.72% 44.74% 67.87% 280.48% 251.65% 499.40% 100.00%
EPS 0.25 0.05 0.05 -1.71 -0.91 2.60 1.17 -22.66%
  YoY % 400.00% 0.00% 102.92% -87.91% -135.00% 122.22% -
  Horiz. % 21.37% 4.27% 4.27% -146.15% -77.78% 222.22% 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 0.4900 0.4700 0.4600 2.0800 1.8400 1.6600 1.0000 -11.20%
  YoY % 4.26% 2.17% -77.88% 13.04% 10.84% 66.00% -
  Horiz. % 49.00% 47.00% 46.00% 208.00% 184.00% 166.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 424,208
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.11 1.48 2.24 1.41 1.10 1.92 0.36 50.00%
  YoY % 177.70% -33.93% 58.87% 28.18% -42.71% 433.33% -
  Horiz. % 1,141.67% 411.11% 622.22% 391.67% 305.56% 533.33% 100.00%
EPS 0.25 0.05 0.05 -0.26 -0.12 0.30 0.13 11.50%
  YoY % 400.00% 0.00% 119.23% -116.67% -140.00% 130.77% -
  Horiz. % 192.31% 38.46% 38.46% -200.00% -92.31% 230.77% 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 0.4895 0.4669 0.4567 0.3132 0.2412 0.1917 0.1087 28.48%
  YoY % 4.84% 2.23% 45.82% 29.85% 25.82% 76.36% -
  Horiz. % 450.32% 429.53% 420.15% 288.13% 221.90% 176.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.2200 1.2500 1.3000 3.9000 3.2800 2.9000 2.6800 -
P/RPS 29.65 83.71 57.59 41.75 39.15 17.44 80.53 -15.33%
  YoY % -64.58% 45.36% 37.94% 6.64% 124.48% -78.34% -
  Horiz. % 36.82% 103.95% 71.51% 51.84% 48.62% 21.66% 100.00%
P/EPS 487.76 2,569.43 2,444.29 -227.52 -360.44 111.54 228.90 13.43%
  YoY % -81.02% 5.12% 1,174.32% 36.88% -423.15% -51.27% -
  Horiz. % 213.09% 1,122.51% 1,067.84% -99.40% -157.47% 48.73% 100.00%
EY 0.21 0.04 0.04 -0.44 -0.28 0.90 0.44 -11.59%
  YoY % 425.00% 0.00% 109.09% -57.14% -131.11% 104.55% -
  Horiz. % 47.73% 9.09% 9.09% -100.00% -63.64% 204.55% 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 2.49 2.66 2.83 1.88 1.78 1.75 2.68 -1.22%
  YoY % -6.39% -6.01% 50.53% 5.62% 1.71% -34.70% -
  Horiz. % 92.91% 99.25% 105.60% 70.15% 66.42% 65.30% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 11/06/20 29/05/19 31/05/18 24/05/17 26/05/16 28/05/15 28/05/14 -
Price 1.2000 1.2800 1.2600 5.4000 2.7900 3.0000 3.6600 -
P/RPS 29.16 85.72 55.82 57.81 33.31 18.04 109.97 -19.83%
  YoY % -65.98% 53.57% -3.44% 73.55% 84.65% -83.60% -
  Horiz. % 26.52% 77.95% 50.76% 52.57% 30.29% 16.40% 100.00%
P/EPS 479.76 2,631.10 2,369.08 -315.03 -306.59 115.38 312.61 7.39%
  YoY % -81.77% 11.06% 852.02% -2.75% -365.72% -63.09% -
  Horiz. % 153.47% 841.66% 757.84% -100.77% -98.07% 36.91% 100.00%
EY 0.21 0.04 0.04 -0.32 -0.33 0.87 0.32 -6.77%
  YoY % 425.00% 0.00% 112.50% 3.03% -137.93% 171.88% -
  Horiz. % 65.62% 12.50% 12.50% -100.00% -103.13% 271.88% 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 2.45 2.72 2.74 2.60 1.52 1.81 3.66 -6.47%
  YoY % -9.93% -0.73% 5.38% 71.05% -16.02% -50.55% -
  Horiz. % 66.94% 74.32% 74.86% 71.04% 41.53% 49.45% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

302  261  592  1363 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 DNEX 0.26+0.005 
 VSOLAR 0.040.00 
 DYNACIA 0.13+0.01 
 KTG 0.24-0.005 
 KSTAR 0.265+0.01 
 DGB-WC 0.02+0.015 
 BIOHLDG 0.285+0.025 
 AT 0.180.00 
 LAMBO 0.030.00 

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