[HCK] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 44.64%
YoY- 297.96%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 215,231 201,956 173,964 178,432 183,620 127,490 123,658 44.54%
PBT 33,368 30,696 26,138 27,432 18,308 8,336 5,044 251.18%
Tax -7,625 -7,920 -9,638 -9,932 -5,588 -3,766 -2,744 97.28%
NP 25,743 22,776 16,500 17,500 12,720 4,569 2,300 398.16%
-
NP to SH 26,227 23,368 14,980 17,160 11,864 2,453 1,370 611.78%
-
Tax Rate 22.85% 25.80% 36.87% 36.21% 30.52% 45.18% 54.40% -
Total Cost 189,488 179,180 157,464 160,932 170,900 122,921 121,358 34.47%
-
Net Worth 359,050 316,839 300,907 257,676 245,492 237,858 244,922 28.95%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 359,050 316,839 300,907 257,676 245,492 237,858 244,922 28.95%
NOSH 544,016 510,929 500,350 455,125 454,616 454,574 454,223 12.74%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.96% 11.28% 9.48% 9.81% 6.93% 3.58% 1.86% -
ROE 7.30% 7.38% 4.98% 6.66% 4.83% 1.03% 0.56% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 39.56 39.52 34.69 38.78 40.39 28.94 27.26 28.09%
EPS 4.82 4.57 2.98 3.72 2.61 0.56 0.30 533.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.62 0.60 0.56 0.54 0.54 0.54 14.27%
Adjusted Per Share Value based on latest NOSH - 455,125
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 38.55 36.17 31.16 31.96 32.89 22.83 22.15 44.54%
EPS 4.70 4.19 2.68 3.07 2.12 0.44 0.25 603.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6431 0.5675 0.5389 0.4615 0.4397 0.426 0.4387 28.95%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.14 2.13 2.20 2.17 2.14 2.15 2.17 -
P/RPS 5.41 5.39 6.34 5.60 5.30 7.43 7.96 -22.64%
P/EPS 44.39 46.58 73.65 58.19 82.00 386.02 718.41 -84.29%
EY 2.25 2.15 1.36 1.72 1.22 0.26 0.14 533.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 3.44 3.67 3.88 3.96 3.98 4.02 -13.36%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 23/11/23 24/08/23 25/05/23 28/02/23 24/11/22 25/08/22 -
Price 2.11 2.11 2.19 2.15 2.15 2.14 2.19 -
P/RPS 5.33 5.34 6.31 5.54 5.32 7.39 8.03 -23.85%
P/EPS 43.77 46.14 73.32 57.65 82.39 384.22 725.03 -84.53%
EY 2.28 2.17 1.36 1.73 1.21 0.26 0.14 539.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.40 3.65 3.84 3.98 3.96 4.06 -14.63%

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