Highlights

[HCK] YoY TTM 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 -     12.38%    YoY -     17.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 101,514 35,105 33,375 21,894 29,743 44,454 41,119 16.24%
  YoY % 189.17% 5.18% 52.44% -26.39% -33.09% 8.11% -
  Horiz. % 246.88% 85.37% 81.17% 53.25% 72.33% 108.11% 100.00%
PBT 13,457 12,566 15,268 739 12,214 14,859 1,273 48.09%
  YoY % 7.09% -17.70% 1,966.04% -93.95% -17.80% 1,067.24% -
  Horiz. % 1,057.11% 987.12% 1,199.37% 58.05% 959.47% 1,167.24% 100.00%
Tax -5,746 -1,234 -1,395 -83 705 -4,585 2,457 -
  YoY % -365.64% 11.54% -1,580.72% -111.77% 115.38% -286.61% -
  Horiz. % -233.86% -50.22% -56.78% -3.38% 28.69% -186.61% 100.00%
NP 7,711 11,332 13,873 656 12,919 10,274 3,730 12.85%
  YoY % -31.95% -18.32% 2,014.79% -94.92% 25.74% 175.44% -
  Horiz. % 206.73% 303.81% 371.93% 17.59% 346.35% 275.44% 100.00%
NP to SH 7,760 6,622 6,911 913 9,763 9,929 3,916 12.06%
  YoY % 17.19% -4.18% 656.96% -90.65% -1.67% 153.55% -
  Horiz. % 198.16% 169.10% 176.48% 23.31% 249.31% 253.55% 100.00%
Tax Rate 42.70 % 9.82 % 9.14 % 11.23 % -5.77 % 30.86 % -193.01 % -
  YoY % 334.83% 7.44% -18.61% 294.63% -118.70% 115.99% -
  Horiz. % -22.12% -5.09% -4.74% -5.82% 2.99% -15.99% 100.00%
Total Cost 93,803 23,773 19,502 21,238 16,824 34,180 37,389 16.55%
  YoY % 294.58% 21.90% -8.17% 26.24% -50.78% -8.58% -
  Horiz. % 250.88% 63.58% 52.16% 56.80% 45.00% 91.42% 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 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
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 7.60 % 32.28 % 41.57 % 3.00 % 43.44 % 23.11 % 9.07 % -2.90%
  YoY % -76.46% -22.35% 1,285.67% -93.09% 87.97% 154.80% -
  Horiz. % 83.79% 355.90% 458.32% 33.08% 478.94% 254.80% 100.00%
ROE 3.74 % 3.34 % 3.57 % 0.69 % 9.54 % 12.21 % 8.49 % -12.76%
  YoY % 11.98% -6.44% 417.39% -92.77% -21.87% 43.82% -
  Horiz. % 44.05% 39.34% 42.05% 8.13% 112.37% 143.82% 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 23.95 8.33 7.92 34.27 53.49 90.72 89.15 -19.66%
  YoY % 187.52% 5.18% -76.89% -35.93% -41.04% 1.76% -
  Horiz. % 26.86% 9.34% 8.88% 38.44% 60.00% 101.76% 100.00%
EPS 1.83 1.57 1.64 1.43 17.56 20.26 8.49 -22.55%
  YoY % 16.56% -4.27% 14.69% -91.86% -13.33% 138.63% -
  Horiz. % 21.55% 18.49% 19.32% 16.84% 206.83% 238.63% 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 23.93 8.28 7.87 5.16 7.01 10.48 9.69 16.25%
  YoY % 189.01% 5.21% 52.52% -26.39% -33.11% 8.15% -
  Horiz. % 246.96% 85.45% 81.22% 53.25% 72.34% 108.15% 100.00%
EPS 1.83 1.56 1.63 0.22 2.30 2.34 0.92 12.13%
  YoY % 17.31% -4.29% 640.91% -90.43% -1.71% 154.35% -
  Horiz. % 198.91% 169.57% 177.17% 23.91% 250.00% 254.35% 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 5.09 15.00 16.41 11.38 6.13 3.20 3.01 9.14%
  YoY % -66.07% -8.59% 44.20% 85.64% 91.56% 6.31% -
  Horiz. % 169.10% 498.34% 545.18% 378.07% 203.65% 106.31% 100.00%
P/EPS 66.63 79.54 79.22 272.88 18.68 14.31 31.56 13.25%
  YoY % -16.23% 0.40% -70.97% 1,360.81% 30.54% -54.66% -
  Horiz. % 211.12% 252.03% 251.01% 864.64% 59.19% 45.34% 100.00%
EY 1.50 1.26 1.26 0.37 5.35 6.99 3.17 -11.71%
  YoY % 19.05% 0.00% 240.54% -93.08% -23.46% 120.50% -
  Horiz. % 47.32% 39.75% 39.75% 11.67% 168.77% 220.50% 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 5.01 15.36 15.90 15.76 5.22 3.31 4.11 3.35%
  YoY % -67.38% -3.40% 0.89% 201.92% 57.70% -19.46% -
  Horiz. % 121.90% 373.72% 386.86% 383.45% 127.01% 80.54% 100.00%
P/EPS 65.53 81.45 76.79 377.83 15.89 14.81 43.11 7.22%
  YoY % -19.55% 6.07% -79.68% 2,277.78% 7.29% -65.65% -
  Horiz. % 152.01% 188.94% 178.13% 876.43% 36.86% 34.35% 100.00%
EY 1.53 1.23 1.30 0.26 6.29 6.75 2.32 -6.70%
  YoY % 24.39% -5.38% 400.00% -95.87% -6.81% 190.95% -
  Horiz. % 65.95% 53.02% 56.03% 11.21% 271.12% 290.95% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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