[HCK] YoY TTM Result on 2020-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
HCK 1Q FY2020.pdf 
