[SKHAWK] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[SKHAWK] STEEL HAWK BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -10.22%
YoY- 24.27%
Quarter Report
Latest QR
Upcoming QR
SKHAWK's Result
SKHAWK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 78,060 72,537 64,350 66,326 50,762 24,845 19,786 57.94%
PBT 19,168 10,344 10,830 8,194 8,206 3,286 1,658 125.94%
Tax -6,700 -3,124 -2,788 -2,384 -2,136 -1,196 -610 122.12%
NP 12,468 7,220 8,042 5,810 6,070 2,090 1,048 128.11%
-
NP to SH 12,468 7,220 8,042 5,810 6,070 2,090 1,048 128.11%
-
Tax Rate 34.95% 30.20% 25.74% 29.09% 26.03% 36.40% 36.79% -
Total Cost 65,592 65,317 56,308 60,516 44,692 22,755 18,738 51.77%
-
Net Worth 27,538 21,280 18,079 14,944 12,159 9,760 0 -
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div - - - 880 - 623 - -
Div Payout % - - - 15.15% - 29.86% - -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 27,538 21,280 18,079 14,944 12,159 9,760 0 -
NOSH 400,000 160,000 160,000 160,000 160,000 160,000 158,787 36.02%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 15.97% 9.95% 12.50% 8.76% 11.96% 8.41% 5.30% -
ROE 45.28% 33.93% 44.48% 38.88% 49.92% 21.41% 0.00% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 15.93 45.34 40.22 41.45 31.73 15.53 12.46 8.52%
EPS 2.54 4.51 5.02 3.64 3.80 1.31 0.66 56.64%
DPS 0.00 0.00 0.00 0.55 0.00 0.39 0.00 -
NAPS 0.0562 0.133 0.113 0.0934 0.076 0.061 0.00 -
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 19.52 18.13 16.09 16.58 12.69 6.21 4.95 57.92%
EPS 3.12 1.81 2.01 1.45 1.52 0.52 0.26 128.76%
DPS 0.00 0.00 0.00 0.22 0.00 0.16 0.00 -
NAPS 0.0688 0.0532 0.0452 0.0374 0.0304 0.0244 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 - -
Price 0.11 0.28 0.28 0.75 0.75 0.75 0.00 -
P/RPS 0.69 0.62 0.70 1.81 2.36 4.83 0.00 -
P/EPS 4.32 6.20 5.57 20.65 19.77 57.42 0.00 -
EY 23.13 16.12 17.95 4.84 5.06 1.74 0.00 -
DY 0.00 0.00 0.00 0.73 0.00 0.52 0.00 -
P/NAPS 1.96 2.11 2.48 8.03 9.87 12.30 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 29/08/24 27/02/24 24/08/23 23/02/23 23/08/22 25/02/22 - -
Price 0.11 0.28 0.28 0.75 0.75 0.75 0.00 -
P/RPS 0.69 0.62 0.70 1.81 2.36 4.83 0.00 -
P/EPS 4.32 6.20 5.57 20.65 19.77 57.42 0.00 -
EY 23.13 16.12 17.95 4.84 5.06 1.74 0.00 -
DY 0.00 0.00 0.00 0.73 0.00 0.52 0.00 -
P/NAPS 1.96 2.11 2.48 8.03 9.87 12.30 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