[SKHAWK] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SKHAWK] STEEL HAWK BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 99.43%
YoY- -29.18%
Quarter Report
Latest QR
Upcoming QR
SKHAWK's Result
SKHAWK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 64,350 66,326 50,762 24,845 19,786 19,865 60.14%
PBT 10,830 8,194 8,206 3,286 1,658 4,018 48.77%
Tax -2,788 -2,384 -2,136 -1,196 -610 -1,067 46.93%
NP 8,042 5,810 6,070 2,090 1,048 2,951 49.43%
-
NP to SH 8,042 5,810 6,070 2,090 1,048 2,951 49.43%
-
Tax Rate 25.74% 29.09% 26.03% 36.40% 36.79% 26.56% -
Total Cost 56,308 60,516 44,692 22,755 18,738 16,914 61.90%
-
Net Worth 18,079 14,944 12,159 9,760 0 4,490 74.73%
Dividend
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
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Net Worth 18,079 14,944 12,159 9,760 0 4,490 74.73%
NOSH 160,000 160,000 160,000 160,000 158,787 160,380 -0.09%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
NP Margin 12.50% 8.76% 11.96% 8.41% 5.30% 14.86% -
ROE 44.48% 38.88% 49.92% 21.41% 0.00% 65.71% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 40.22 41.45 31.73 15.53 12.46 12.39 60.28%
EPS 5.02 3.64 3.80 1.31 0.66 1.84 49.50%
DPS 0.00 0.55 0.00 0.39 0.00 0.00 -
NAPS 0.113 0.0934 0.076 0.061 0.00 0.028 74.89%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 16.09 16.58 12.69 6.21 4.95 4.97 60.10%
EPS 2.01 1.45 1.52 0.52 0.26 0.74 49.23%
DPS 0.00 0.22 0.00 0.16 0.00 0.00 -
NAPS 0.0452 0.0374 0.0304 0.0244 0.00 0.0112 74.89%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 - - -
Price 0.28 0.75 0.75 0.75 0.00 0.00 -
P/RPS 0.70 1.81 2.36 4.83 0.00 0.00 -
P/EPS 5.57 20.65 19.77 57.42 0.00 0.00 -
EY 17.95 4.84 5.06 1.74 0.00 0.00 -
DY 0.00 0.73 0.00 0.52 0.00 0.00 -
P/NAPS 2.48 8.03 9.87 12.30 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 24/08/23 23/02/23 23/08/22 25/02/22 - - -
Price 0.28 0.75 0.75 0.75 0.00 0.00 -
P/RPS 0.70 1.81 2.36 4.83 0.00 0.00 -
P/EPS 5.57 20.65 19.77 57.42 0.00 0.00 -
EY 17.95 4.84 5.06 1.74 0.00 0.00 -
DY 0.00 0.73 0.00 0.52 0.00 0.00 -
P/NAPS 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