[HCK] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 5.19%
YoY- 3.99%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 78,572 63,468 69,760 90,367 60,488 41,400 25,168 113.16%
PBT 8,828 7,824 6,424 11,976 7,925 4,994 504 570.94%
Tax -3,008 -3,558 -2,204 -5,242 -1,190 -188 -192 522.98%
NP 5,820 4,266 4,220 6,734 6,734 4,806 312 599.62%
-
NP to SH 4,286 3,234 4,240 6,906 6,565 5,008 820 200.27%
-
Tax Rate 34.07% 45.48% 34.31% 43.77% 15.02% 3.76% 38.10% -
Total Cost 72,752 59,202 65,540 83,633 53,753 36,594 24,856 104.21%
-
Net Worth 207,735 203,453 207,657 206,939 202,343 202,280 198,051 3.22%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 207,735 203,453 207,657 206,939 202,343 202,280 198,051 3.22%
NOSH 424,138 424,125 423,988 423,772 423,039 421,533 421,454 0.42%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.41% 6.72% 6.05% 7.45% 11.13% 11.61% 1.24% -
ROE 2.06% 1.59% 2.04% 3.34% 3.24% 2.48% 0.41% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.53 14.97 16.46 21.40 14.35 9.82 5.97 112.34%
EPS 1.01 0.76 1.00 1.64 1.56 1.18 0.20 193.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.49 0.49 0.48 0.48 0.47 2.80%
Adjusted Per Share Value based on latest NOSH - 423,772
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 14.07 11.37 12.49 16.19 10.83 7.41 4.51 113.06%
EPS 0.77 0.58 0.76 1.24 1.18 0.90 0.15 196.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3721 0.3644 0.3719 0.3706 0.3624 0.3623 0.3547 3.23%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.23 1.23 1.22 1.22 1.23 1.26 1.25 -
P/RPS 6.64 8.21 7.41 5.70 8.57 12.83 20.93 -53.38%
P/EPS 121.65 161.21 121.94 74.61 78.98 106.03 642.36 -66.92%
EY 0.82 0.62 0.82 1.34 1.27 0.94 0.16 196.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.56 2.49 2.49 2.56 2.63 2.66 -3.78%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 27/08/20 11/06/20 27/02/20 27/11/19 28/08/19 29/05/19 -
Price 1.21 1.18 1.20 1.29 1.23 1.23 1.28 -
P/RPS 6.53 7.88 7.29 6.03 8.57 12.52 21.43 -54.61%
P/EPS 119.67 154.66 119.94 78.89 78.98 103.50 657.77 -67.79%
EY 0.84 0.65 0.83 1.27 1.27 0.97 0.15 214.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.46 2.45 2.63 2.56 2.56 2.72 -6.20%

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