[HCK] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 383.59%
YoY- 316.87%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 201,956 173,964 178,432 183,620 127,490 123,658 128,412 35.20%
PBT 30,696 26,138 27,432 18,308 8,336 5,044 8,472 135.71%
Tax -7,920 -9,638 -9,932 -5,588 -3,766 -2,744 -2,880 96.16%
NP 22,776 16,500 17,500 12,720 4,569 2,300 5,592 154.82%
-
NP to SH 23,368 14,980 17,160 11,864 2,453 1,370 4,312 208.21%
-
Tax Rate 25.80% 36.87% 36.21% 30.52% 45.18% 54.40% 33.99% -
Total Cost 179,180 157,464 160,932 170,900 122,921 121,358 122,820 28.60%
-
Net Worth 316,839 300,907 257,676 245,492 237,858 244,922 244,942 18.69%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 316,839 300,907 257,676 245,492 237,858 244,922 244,942 18.69%
NOSH 510,929 500,350 455,125 454,616 454,574 454,223 453,597 8.25%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.28% 9.48% 9.81% 6.93% 3.58% 1.86% 4.35% -
ROE 7.38% 4.98% 6.66% 4.83% 1.03% 0.56% 1.76% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 39.52 34.69 38.78 40.39 28.94 27.26 28.31 24.88%
EPS 4.57 2.98 3.72 2.61 0.56 0.30 0.96 182.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.56 0.54 0.54 0.54 0.54 9.63%
Adjusted Per Share Value based on latest NOSH - 454,616
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 36.70 31.62 32.43 33.37 23.17 22.47 23.34 35.18%
EPS 4.25 2.72 3.12 2.16 0.45 0.25 0.78 209.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5758 0.5469 0.4683 0.4461 0.4323 0.4451 0.4451 18.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.13 2.20 2.17 2.14 2.15 2.17 2.15 -
P/RPS 5.39 6.34 5.60 5.30 7.43 7.96 7.59 -20.38%
P/EPS 46.58 73.65 58.19 82.00 386.02 718.41 226.17 -65.09%
EY 2.15 1.36 1.72 1.22 0.26 0.14 0.44 187.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.67 3.88 3.96 3.98 4.02 3.98 -9.25%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 25/05/23 28/02/23 24/11/22 25/08/22 27/05/22 -
Price 2.11 2.19 2.15 2.15 2.14 2.19 2.19 -
P/RPS 5.34 6.31 5.54 5.32 7.39 8.03 7.74 -21.90%
P/EPS 46.14 73.32 57.65 82.39 384.22 725.03 230.38 -65.73%
EY 2.17 1.36 1.73 1.21 0.26 0.14 0.43 193.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 3.65 3.84 3.98 3.96 4.06 4.06 -11.14%

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