Highlights

[HCK] YoY 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?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 101,399 45,274 29,903 24,271 26,979 47,023 40,510 16.51%
  YoY % 123.97% 51.40% 23.20% -10.04% -42.63% 16.08% -
  Horiz. % 250.31% 111.76% 73.82% 59.91% 66.60% 116.08% 100.00%
PBT 13,391 17,125 12,767 513 10,429 15,977 5,428 16.23%
  YoY % -21.80% 34.13% 2,388.69% -95.08% -34.72% 194.34% -
  Horiz. % 246.70% 315.49% 235.21% 9.45% 192.13% 294.34% 100.00%
Tax -6,926 -1,281 -1,437 -53 -155 -3,719 2,369 -
  YoY % -440.67% 10.86% -2,611.32% 65.81% 95.83% -256.99% -
  Horiz. % -292.36% -54.07% -60.66% -2.24% -6.54% -156.99% 100.00%
NP 6,465 15,844 11,330 460 10,274 12,258 7,797 -3.07%
  YoY % -59.20% 39.84% 2,363.04% -95.52% -16.19% 57.21% -
  Horiz. % 82.92% 203.21% 145.31% 5.90% 131.77% 157.21% 100.00%
NP to SH 6,019 10,720 4,547 1,179 7,311 11,538 8,315 -5.24%
  YoY % -43.85% 135.76% 285.67% -83.87% -36.64% 38.76% -
  Horiz. % 72.39% 128.92% 54.68% 14.18% 87.93% 138.76% 100.00%
Tax Rate 51.72 % 7.48 % 11.26 % 10.33 % 1.49 % 23.28 % -43.64 % -
  YoY % 591.44% -33.57% 9.00% 593.29% -93.60% 153.35% -
  Horiz. % -118.52% -17.14% -25.80% -23.67% -3.41% -53.35% 100.00%
Total Cost 94,934 29,430 18,573 23,811 16,705 34,765 32,713 19.41%
  YoY % 222.58% 58.46% -22.00% 42.54% -51.95% 6.27% -
  Horiz. % 290.20% 89.96% 56.78% 72.79% 51.07% 106.27% 100.00%
Net Worth 203,453 202,280 189,529 130,247 102,222 51,272 46,194 28.00%
  YoY % 0.58% 6.73% 45.51% 27.42% 99.37% 10.99% -
  Horiz. % 440.42% 437.88% 410.28% 281.95% 221.28% 110.99% 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 0 0 0 0 0 0 0 -
  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 203,453 202,280 189,529 130,247 102,222 51,272 46,194 28.00%
  YoY % 0.58% 6.73% 45.51% 27.42% 99.37% 10.99% -
  Horiz. % 440.42% 437.88% 410.28% 281.95% 221.28% 110.99% 100.00%
NOSH 423,862 421,417 421,177 62,619 55,555 51,272 46,194 44.64%
  YoY % 0.58% 0.06% 572.60% 12.71% 8.35% 10.99% -
  Horiz. % 917.55% 912.26% 911.74% 135.55% 120.26% 110.99% 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 6.38 % 35.00 % 37.89 % 1.90 % 38.08 % 26.07 % 19.25 % -16.80%
  YoY % -81.77% -7.63% 1,894.21% -95.01% 46.07% 35.43% -
  Horiz. % 33.14% 181.82% 196.83% 9.87% 197.82% 135.43% 100.00%
ROE 2.96 % 5.30 % 2.40 % 0.91 % 7.15 % 22.50 % 18.00 % -25.96%
  YoY % -44.15% 120.83% 163.74% -87.27% -68.22% 25.00% -
  Horiz. % 16.44% 29.44% 13.33% 5.06% 39.72% 125.00% 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 23.92 10.74 7.10 38.76 48.56 91.71 87.69 -19.45%
  YoY % 122.72% 51.27% -81.68% -20.18% -47.05% 4.58% -
  Horiz. % 27.28% 12.25% 8.10% 44.20% 55.38% 104.58% 100.00%
EPS 1.42 2.54 1.08 1.88 13.16 22.50 18.00 -34.49%
  YoY % -44.09% 135.19% -42.55% -85.71% -41.51% 25.00% -
  Horiz. % 7.89% 14.11% 6.00% 10.44% 73.11% 125.00% 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 1.0000 1.0000 -11.50%
  YoY % 0.00% 6.67% -78.37% 13.04% 84.00% 0.00% -
  Horiz. % 48.00% 48.00% 45.00% 208.00% 184.00% 100.00% 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 23.91 10.67 7.05 5.72 6.36 11.09 9.55 16.51%
  YoY % 124.09% 51.35% 23.25% -10.06% -42.65% 16.13% -
  Horiz. % 250.37% 111.73% 73.82% 59.90% 66.60% 116.13% 100.00%
EPS 1.42 2.53 1.07 0.28 1.72 2.72 1.96 -5.23%
  YoY % -43.87% 136.45% 282.14% -83.72% -36.76% 38.78% -
  Horiz. % 72.45% 129.08% 54.59% 14.29% 87.76% 138.78% 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 0.2410 0.1209 0.1089 28.00%
  YoY % 0.59% 6.74% 45.49% 27.43% 99.34% 11.02% -
  Horiz. % 440.50% 437.92% 410.28% 282.00% 221.30% 111.02% 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 5.14 11.73 17.04 13.65 5.95 3.45 3.98 4.35%
  YoY % -56.18% -31.16% 24.84% 129.41% 72.46% -13.32% -
  Horiz. % 129.15% 294.72% 428.14% 342.96% 149.50% 86.68% 100.00%
P/EPS 86.62 49.53 112.08 280.96 21.96 14.04 19.39 28.30%
  YoY % 74.88% -55.81% -60.11% 1,179.42% 56.41% -27.59% -
  Horiz. % 446.73% 255.44% 578.03% 1,448.99% 113.25% 72.41% 100.00%
EY 1.15 2.02 0.89 0.36 4.55 7.12 5.16 -22.12%
  YoY % -43.07% 126.97% 147.22% -92.09% -36.10% 37.98% -
  Horiz. % 22.29% 39.15% 17.25% 6.98% 88.18% 137.98% 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 3.16 3.49 -5.03%
  YoY % -2.66% -2.23% 5.91% 61.78% -50.32% -9.46% -
  Horiz. % 73.35% 75.36% 77.08% 72.78% 44.99% 90.54% 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 4.93 11.45 18.17 3.20 6.38 3.27 4.03 3.41%
  YoY % -56.94% -36.98% 467.81% -49.84% 95.11% -18.86% -
  Horiz. % 122.33% 284.12% 450.87% 79.40% 158.31% 81.14% 100.00%
P/EPS 83.10 48.35 119.49 65.86 23.56 13.33 19.61 27.18%
  YoY % 71.87% -59.54% 81.43% 179.54% 76.74% -32.02% -
  Horiz. % 423.76% 246.56% 609.33% 335.85% 120.14% 67.98% 100.00%
EY 1.20 2.07 0.84 1.52 4.25 7.50 5.10 -21.41%
  YoY % -42.03% 146.43% -44.74% -64.24% -43.33% 47.06% -
  Horiz. % 23.53% 40.59% 16.47% 29.80% 83.33% 147.06% 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 3.00 3.53 -5.84%
  YoY % -3.91% -10.80% 378.33% -64.29% -44.00% -15.01% -
  Horiz. % 69.69% 72.52% 81.30% 17.00% 47.59% 84.99% 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