[HCK] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 52.55%
YoY- -35.42%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 25,315 91,876 58,929 31,734 17,440 90,367 45,366 -32.19%
PBT 2,912 6,500 6,621 3,912 1,606 11,976 5,944 -37.82%
Tax -1,490 -2,122 -2,256 -1,779 -551 -5,242 -893 40.63%
NP 1,422 4,378 4,365 2,133 1,055 6,734 5,051 -57.01%
-
NP to SH 1,332 4,112 3,215 1,617 1,060 6,906 4,924 -58.13%
-
Tax Rate 51.17% 32.65% 34.07% 45.48% 34.31% 43.77% 15.02% -
Total Cost 23,893 87,498 54,564 29,601 16,385 83,633 40,315 -29.42%
-
Net Worth 212,083 212,022 207,735 203,453 207,657 206,939 202,343 3.18%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 212,083 212,022 207,735 203,453 207,657 206,939 202,343 3.18%
NOSH 424,217 424,160 424,138 424,125 423,988 423,772 423,039 0.18%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.62% 4.77% 7.41% 6.72% 6.05% 7.45% 11.13% -
ROE 0.63% 1.94% 1.55% 0.79% 0.51% 3.34% 2.43% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.97 21.67 13.90 7.49 4.12 21.40 10.76 -32.45%
EPS 0.31 0.97 0.76 0.38 0.25 1.64 1.17 -58.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.48 0.49 0.49 0.48 2.75%
Adjusted Per Share Value based on latest NOSH - 424,125
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4.60 16.70 10.71 5.77 3.17 16.42 8.24 -32.17%
EPS 0.24 0.75 0.58 0.29 0.19 1.26 0.89 -58.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3854 0.3853 0.3775 0.3697 0.3774 0.3761 0.3677 3.18%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.33 1.26 1.23 1.23 1.22 1.22 1.23 -
P/RPS 22.28 5.82 8.85 16.43 29.65 5.70 11.43 55.98%
P/EPS 423.53 129.94 162.20 322.42 487.76 74.61 105.30 152.69%
EY 0.24 0.77 0.62 0.31 0.21 1.34 0.95 -60.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.52 2.51 2.56 2.49 2.49 2.56 2.58%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/03/21 24/11/20 27/08/20 11/06/20 27/02/20 27/11/19 -
Price 1.65 1.33 1.21 1.18 1.20 1.29 1.23 -
P/RPS 27.65 6.14 8.71 15.76 29.16 6.03 11.43 80.10%
P/EPS 525.43 137.15 159.56 309.31 479.76 78.89 105.30 191.72%
EY 0.19 0.73 0.63 0.32 0.21 1.27 0.95 -65.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 2.66 2.47 2.46 2.45 2.63 2.56 18.42%

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