[HCK] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 51.51%
YoY- -19.07%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 183,620 127,490 123,658 128,412 116,689 110,569 120,680 32.18%
PBT 18,308 8,336 5,044 8,472 6,351 8,705 11,292 37.88%
Tax -5,588 -3,766 -2,744 -2,880 -3,103 -3,272 -4,508 15.34%
NP 12,720 4,569 2,300 5,592 3,248 5,433 6,784 51.88%
-
NP to SH 11,864 2,453 1,370 4,312 2,846 4,708 6,120 55.28%
-
Tax Rate 30.52% 45.18% 54.40% 33.99% 48.86% 37.59% 39.92% -
Total Cost 170,900 122,921 121,358 122,820 113,441 105,136 113,896 30.96%
-
Net Worth 245,492 237,858 244,922 244,942 241,812 242,230 230,581 4.25%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 245,492 237,858 244,922 244,942 241,812 242,230 230,581 4.25%
NOSH 454,616 454,574 454,223 453,597 453,352 452,233 439,102 2.33%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.93% 3.58% 1.86% 4.35% 2.78% 4.91% 5.62% -
ROE 4.83% 1.03% 0.56% 1.76% 1.18% 1.94% 2.65% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 40.39 28.94 27.26 28.31 26.54 25.56 28.26 26.79%
EPS 2.61 0.56 0.30 0.96 0.65 1.09 1.44 48.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.54 0.55 0.56 0.54 0.00%
Adjusted Per Share Value based on latest NOSH - 453,597
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.37 23.17 22.47 23.34 21.21 20.09 21.93 32.19%
EPS 2.16 0.45 0.25 0.78 0.52 0.86 1.11 55.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4461 0.4323 0.4451 0.4451 0.4395 0.4402 0.419 4.25%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.14 2.15 2.17 2.15 2.15 2.00 1.72 -
P/RPS 5.30 7.43 7.96 7.59 8.10 7.82 6.09 -8.82%
P/EPS 82.00 386.02 718.41 226.17 332.14 183.75 120.01 -22.36%
EY 1.22 0.26 0.14 0.44 0.30 0.54 0.83 29.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 3.98 4.02 3.98 3.91 3.57 3.19 15.46%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 27/05/22 24/02/22 25/11/21 23/09/21 -
Price 2.15 2.14 2.19 2.19 2.15 2.15 2.04 -
P/RPS 5.32 7.39 8.03 7.74 8.10 8.41 7.22 -18.37%
P/EPS 82.39 384.22 725.03 230.38 332.14 197.53 142.33 -30.47%
EY 1.21 0.26 0.14 0.43 0.30 0.51 0.70 43.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 3.96 4.06 4.06 3.91 3.84 3.78 3.48%

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