[HCK] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 74.59%
YoY- 993.43%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 214,017 215,231 151,467 86,982 44,608 183,620 95,618 71.02%
PBT 8,560 33,368 23,022 13,069 6,858 18,308 6,252 23.27%
Tax -2,499 -7,625 -5,940 -4,819 -2,483 -5,588 -2,825 -7.84%
NP 6,061 25,743 17,082 8,250 4,375 12,720 3,427 46.19%
-
NP to SH 5,966 26,227 17,526 7,490 4,290 11,864 1,840 118.91%
-
Tax Rate 29.19% 22.85% 25.80% 36.87% 36.21% 30.52% 45.19% -
Total Cost 207,956 189,488 134,385 78,732 40,233 170,900 92,191 71.91%
-
Net Worth 364,565 359,050 316,839 300,907 257,676 245,492 237,858 32.90%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 364,565 359,050 316,839 300,907 257,676 245,492 237,858 32.90%
NOSH 544,189 544,016 510,929 500,350 455,125 454,616 454,574 12.73%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 2.83% 11.96% 11.28% 9.48% 9.81% 6.93% 3.58% -
ROE 1.64% 7.30% 5.53% 2.49% 1.66% 4.83% 0.77% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 39.33 39.56 29.64 17.34 9.69 40.39 21.71 48.55%
EPS 1.10 4.82 3.43 1.49 0.93 2.61 0.42 89.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.62 0.60 0.56 0.54 0.54 15.45%
Adjusted Per Share Value based on latest NOSH - 500,350
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 38.12 38.34 26.98 15.49 7.95 32.71 17.03 71.03%
EPS 1.06 4.67 3.12 1.33 0.76 2.11 0.33 117.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6494 0.6396 0.5644 0.536 0.459 0.4373 0.4237 32.89%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.14 2.14 2.13 2.20 2.17 2.14 2.15 -
P/RPS 5.44 5.41 7.19 12.68 22.38 5.30 9.90 -32.88%
P/EPS 195.18 44.39 62.11 147.31 232.75 82.00 514.69 -47.57%
EY 0.51 2.25 1.61 0.68 0.43 1.22 0.19 93.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.24 3.44 3.67 3.88 3.96 3.98 -13.70%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 26/02/24 23/11/23 24/08/23 25/05/23 28/02/23 24/11/22 -
Price 2.17 2.11 2.11 2.19 2.15 2.15 2.14 -
P/RPS 5.52 5.33 7.12 12.63 22.18 5.32 9.86 -32.04%
P/EPS 197.91 43.77 61.52 146.64 230.60 82.39 512.30 -46.92%
EY 0.51 2.28 1.63 0.68 0.43 1.21 0.20 86.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 3.20 3.40 3.65 3.84 3.98 3.96 -12.51%

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