[SKHAWK] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[SKHAWK] STEEL HAWK BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 190.43%
YoY- 479.2%
Quarter Report
Latest QR
Upcoming QR
SKHAWK's Result
SKHAWK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 72,537 64,350 66,326 50,762 24,845 19,786 19,865 53.98%
PBT 10,344 10,830 8,194 8,206 3,286 1,658 4,018 37.05%
Tax -3,124 -2,788 -2,384 -2,136 -1,196 -610 -1,067 43.05%
NP 7,220 8,042 5,810 6,070 2,090 1,048 2,951 34.74%
-
NP to SH 7,220 8,042 5,810 6,070 2,090 1,048 2,951 34.74%
-
Tax Rate 30.20% 25.74% 29.09% 26.03% 36.40% 36.79% 26.56% -
Total Cost 65,317 56,308 60,516 44,692 22,755 18,738 16,914 56.88%
-
Net Worth 21,280 18,079 14,944 12,159 9,760 0 4,490 67.97%
Dividend
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Div - - 880 - 623 - - -
Div Payout % - - 15.15% - 29.86% - - -
Equity
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Net Worth 21,280 18,079 14,944 12,159 9,760 0 4,490 67.97%
NOSH 160,000 160,000 160,000 160,000 160,000 158,787 160,380 -0.07%
Ratio Analysis
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
NP Margin 9.95% 12.50% 8.76% 11.96% 8.41% 5.30% 14.86% -
ROE 33.93% 44.48% 38.88% 49.92% 21.41% 0.00% 65.71% -
Per Share
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 45.34 40.22 41.45 31.73 15.53 12.46 12.39 54.10%
EPS 4.51 5.02 3.64 3.80 1.31 0.66 1.84 34.82%
DPS 0.00 0.00 0.55 0.00 0.39 0.00 0.00 -
NAPS 0.133 0.113 0.0934 0.076 0.061 0.00 0.028 68.09%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 18.13 16.09 16.58 12.69 6.21 4.95 4.97 53.93%
EPS 1.81 2.01 1.45 1.52 0.52 0.26 0.74 34.73%
DPS 0.00 0.00 0.22 0.00 0.16 0.00 0.00 -
NAPS 0.0532 0.0452 0.0374 0.0304 0.0244 0.00 0.0112 68.09%
Price Multiplier on Financial Quarter End Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 - - -
Price 0.28 0.28 0.75 0.75 0.75 0.00 0.00 -
P/RPS 0.62 0.70 1.81 2.36 4.83 0.00 0.00 -
P/EPS 6.20 5.57 20.65 19.77 57.42 0.00 0.00 -
EY 16.12 17.95 4.84 5.06 1.74 0.00 0.00 -
DY 0.00 0.00 0.73 0.00 0.52 0.00 0.00 -
P/NAPS 2.11 2.48 8.03 9.87 12.30 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 27/02/24 24/08/23 23/02/23 23/08/22 25/02/22 - - -
Price 0.28 0.28 0.75 0.75 0.75 0.00 0.00 -
P/RPS 0.62 0.70 1.81 2.36 4.83 0.00 0.00 -
P/EPS 6.20 5.57 20.65 19.77 57.42 0.00 0.00 -
EY 16.12 17.95 4.84 5.06 1.74 0.00 0.00 -
DY 0.00 0.00 0.73 0.00 0.52 0.00 0.00 -
P/NAPS 2.11 2.48 8.03 9.87 12.30 0.00 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment