[HCK] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 79.08%
YoY- -47.89%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 173,964 178,432 183,620 127,490 123,658 128,412 116,689 30.59%
PBT 26,138 27,432 18,308 8,336 5,044 8,472 6,351 157.48%
Tax -9,638 -9,932 -5,588 -3,766 -2,744 -2,880 -3,103 113.32%
NP 16,500 17,500 12,720 4,569 2,300 5,592 3,248 196.39%
-
NP to SH 14,980 17,160 11,864 2,453 1,370 4,312 2,846 203.50%
-
Tax Rate 36.87% 36.21% 30.52% 45.18% 54.40% 33.99% 48.86% -
Total Cost 157,464 160,932 170,900 122,921 121,358 122,820 113,441 24.50%
-
Net Worth 300,907 257,676 245,492 237,858 244,922 244,942 241,812 15.73%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 300,907 257,676 245,492 237,858 244,922 244,942 241,812 15.73%
NOSH 500,350 455,125 454,616 454,574 454,223 453,597 453,352 6.81%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.48% 9.81% 6.93% 3.58% 1.86% 4.35% 2.78% -
ROE 4.98% 6.66% 4.83% 1.03% 0.56% 1.76% 1.18% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 34.69 38.78 40.39 28.94 27.26 28.31 26.54 19.60%
EPS 2.98 3.72 2.61 0.56 0.30 0.96 0.65 176.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.56 0.54 0.54 0.54 0.54 0.55 5.98%
Adjusted Per Share Value based on latest NOSH - 454,574
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.99 31.78 32.71 22.71 22.03 22.87 20.79 30.58%
EPS 2.67 3.06 2.11 0.44 0.24 0.77 0.51 202.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.536 0.459 0.4373 0.4237 0.4363 0.4363 0.4307 15.74%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.20 2.17 2.14 2.15 2.17 2.15 2.15 -
P/RPS 6.34 5.60 5.30 7.43 7.96 7.59 8.10 -15.10%
P/EPS 73.65 58.19 82.00 386.02 718.41 226.17 332.14 -63.46%
EY 1.36 1.72 1.22 0.26 0.14 0.44 0.30 174.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.88 3.96 3.98 4.02 3.98 3.91 -4.14%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 28/02/23 24/11/22 25/08/22 27/05/22 24/02/22 -
Price 2.19 2.15 2.15 2.14 2.19 2.19 2.15 -
P/RPS 6.31 5.54 5.32 7.39 8.03 7.74 8.10 -15.37%
P/EPS 73.32 57.65 82.39 384.22 725.03 230.38 332.14 -63.57%
EY 1.36 1.73 1.21 0.26 0.14 0.43 0.30 174.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.84 3.98 3.96 4.06 4.06 3.91 -4.49%

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