[HCK] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -87.65%
YoY- -8.48%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 90,367 60,488 41,400 25,168 38,320 27,938 27,492 120.59%
PBT 11,976 7,925 4,994 504 12,544 18 -4,168 -
Tax -5,242 -1,190 -188 -192 -1,186 0 0 -
NP 6,734 6,734 4,806 312 11,358 18 -4,168 -
-
NP to SH 6,906 6,565 5,008 820 6,641 481 -3,152 -
-
Tax Rate 43.77% 15.02% 3.76% 38.10% 9.45% 0.00% - -
Total Cost 83,633 53,753 36,594 24,856 26,962 27,920 31,660 90.75%
-
Net Worth 206,939 202,343 202,280 198,051 197,974 193,743 189,529 6.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 206,939 202,343 202,280 198,051 197,974 193,743 189,529 6.01%
NOSH 423,772 423,039 421,533 421,454 421,372 421,288 421,227 0.40%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.45% 11.13% 11.61% 1.24% 29.64% 0.07% -15.16% -
ROE 3.34% 3.24% 2.48% 0.41% 3.35% 0.25% -1.66% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.40 14.35 9.82 5.97 9.10 6.63 6.53 120.15%
EPS 1.64 1.56 1.18 0.20 1.58 0.12 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.47 0.47 0.46 0.45 5.82%
Adjusted Per Share Value based on latest NOSH - 421,454
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 16.42 10.99 7.52 4.57 6.96 5.08 5.00 120.45%
EPS 1.26 1.19 0.91 0.15 1.21 0.09 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3761 0.3677 0.3676 0.3599 0.3598 0.3521 0.3444 6.02%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.22 1.23 1.26 1.25 1.26 1.27 1.21 -
P/RPS 5.70 8.57 12.83 20.93 13.85 19.15 18.54 -54.34%
P/EPS 74.61 78.98 106.03 642.36 79.92 1,111.29 -161.68 -
EY 1.34 1.27 0.94 0.16 1.25 0.09 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.56 2.63 2.66 2.68 2.76 2.69 -5.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 28/08/19 29/05/19 27/02/19 26/11/18 29/08/18 -
Price 1.29 1.23 1.23 1.28 1.27 1.27 1.29 -
P/RPS 6.03 8.57 12.52 21.43 13.96 19.15 19.76 -54.57%
P/EPS 78.89 78.98 103.50 657.77 80.55 1,111.29 -172.37 -
EY 1.27 1.27 0.97 0.15 1.24 0.09 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.56 2.56 2.72 2.70 2.76 2.87 -5.64%

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