[HCK] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -36.46%
YoY- -77.61%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 44,608 183,620 95,618 61,829 32,103 116,689 82,927 -33.88%
PBT 6,858 18,308 6,252 2,522 2,118 6,351 6,529 3.33%
Tax -2,483 -5,588 -2,825 -1,372 -720 -3,103 -2,454 0.78%
NP 4,375 12,720 3,427 1,150 1,398 3,248 4,075 4.85%
-
NP to SH 4,290 11,864 1,840 685 1,078 2,846 3,531 13.87%
-
Tax Rate 36.21% 30.52% 45.19% 54.40% 33.99% 48.86% 37.59% -
Total Cost 40,233 170,900 92,191 60,679 30,705 113,441 78,852 -36.17%
-
Net Worth 257,676 245,492 237,858 244,922 244,942 241,812 242,230 4.21%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 257,676 245,492 237,858 244,922 244,942 241,812 242,230 4.21%
NOSH 455,125 454,616 454,574 454,223 453,597 453,352 452,233 0.42%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.81% 6.93% 3.58% 1.86% 4.35% 2.78% 4.91% -
ROE 1.66% 4.83% 0.77% 0.28% 0.44% 1.18% 1.46% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 9.69 40.39 21.71 13.63 7.08 26.54 19.17 -36.57%
EPS 0.93 2.61 0.42 0.15 0.24 0.65 0.82 8.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.54 0.54 0.54 0.55 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 454,223
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.95 32.71 17.03 11.01 5.72 20.79 14.77 -33.85%
EPS 0.76 2.11 0.33 0.12 0.19 0.51 0.63 13.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 0.4373 0.4237 0.4363 0.4363 0.4307 0.4315 4.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.17 2.14 2.15 2.17 2.15 2.15 2.00 -
P/RPS 22.38 5.30 9.90 15.92 30.38 8.10 10.43 66.43%
P/EPS 232.75 82.00 514.69 1,436.83 904.67 332.14 245.00 -3.36%
EY 0.43 1.22 0.19 0.07 0.11 0.30 0.41 3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 3.96 3.98 4.02 3.98 3.91 3.57 5.71%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 28/02/23 24/11/22 25/08/22 27/05/22 24/02/22 25/11/21 -
Price 2.15 2.15 2.14 2.19 2.19 2.15 2.15 -
P/RPS 22.18 5.32 9.86 16.07 30.94 8.10 11.21 57.67%
P/EPS 230.60 82.39 512.30 1,450.07 921.50 332.14 263.38 -8.48%
EY 0.43 1.21 0.20 0.07 0.11 0.30 0.38 8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 3.98 3.96 4.06 4.06 3.91 3.84 0.00%

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