[HCK] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -39.55%
YoY- -30.79%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 127,490 123,658 128,412 116,689 110,569 120,680 101,260 16.58%
PBT 8,336 5,044 8,472 6,351 8,705 11,292 11,648 -19.97%
Tax -3,766 -2,744 -2,880 -3,103 -3,272 -4,508 -5,960 -26.34%
NP 4,569 2,300 5,592 3,248 5,433 6,784 5,688 -13.57%
-
NP to SH 2,453 1,370 4,312 2,846 4,708 6,120 5,328 -40.34%
-
Tax Rate 45.18% 54.40% 33.99% 48.86% 37.59% 39.92% 51.17% -
Total Cost 122,921 121,358 122,820 113,441 105,136 113,896 95,572 18.24%
-
Net Worth 237,858 244,922 244,942 241,812 242,230 230,581 212,083 7.93%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 237,858 244,922 244,942 241,812 242,230 230,581 212,083 7.93%
NOSH 454,574 454,223 453,597 453,352 452,233 439,102 424,217 4.71%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.58% 1.86% 4.35% 2.78% 4.91% 5.62% 5.62% -
ROE 1.03% 0.56% 1.76% 1.18% 1.94% 2.65% 2.51% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 28.94 27.26 28.31 26.54 25.56 28.26 23.87 13.68%
EPS 0.56 0.30 0.96 0.65 1.09 1.44 1.24 -41.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.55 0.56 0.54 0.50 5.25%
Adjusted Per Share Value based on latest NOSH - 453,352
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 23.17 22.47 23.34 21.21 20.09 21.93 18.40 16.59%
EPS 0.45 0.25 0.78 0.52 0.86 1.11 0.97 -40.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4323 0.4451 0.4451 0.4395 0.4402 0.419 0.3854 7.94%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.15 2.17 2.15 2.15 2.00 1.72 1.33 -
P/RPS 7.43 7.96 7.59 8.10 7.82 6.09 5.57 21.15%
P/EPS 386.02 718.41 226.17 332.14 183.75 120.01 105.88 136.69%
EY 0.26 0.14 0.44 0.30 0.54 0.83 0.94 -57.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 4.02 3.98 3.91 3.57 3.19 2.66 30.78%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 27/05/22 24/02/22 25/11/21 23/09/21 27/05/21 -
Price 2.14 2.19 2.19 2.15 2.15 2.04 1.65 -
P/RPS 7.39 8.03 7.74 8.10 8.41 7.22 6.91 4.57%
P/EPS 384.22 725.03 230.38 332.14 197.53 142.33 131.36 104.39%
EY 0.26 0.14 0.43 0.30 0.51 0.70 0.76 -51.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 4.06 4.06 3.91 3.84 3.78 3.30 12.91%

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