[HCK] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 168.61%
YoY- -47.89%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 86,982 44,608 183,620 95,618 61,829 32,103 116,689 -17.83%
PBT 13,069 6,858 18,308 6,252 2,522 2,118 6,351 61.99%
Tax -4,819 -2,483 -5,588 -2,825 -1,372 -720 -3,103 34.21%
NP 8,250 4,375 12,720 3,427 1,150 1,398 3,248 86.48%
-
NP to SH 7,490 4,290 11,864 1,840 685 1,078 2,846 90.95%
-
Tax Rate 36.87% 36.21% 30.52% 45.19% 54.40% 33.99% 48.86% -
Total Cost 78,732 40,233 170,900 92,191 60,679 30,705 113,441 -21.66%
-
Net Worth 300,907 257,676 245,492 237,858 244,922 244,942 241,812 15.73%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 300,907 257,676 245,492 237,858 244,922 244,942 241,812 15.73%
NOSH 500,350 455,125 454,616 454,574 454,223 453,597 453,352 6.81%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.48% 9.81% 6.93% 3.58% 1.86% 4.35% 2.78% -
ROE 2.49% 1.66% 4.83% 0.77% 0.28% 0.44% 1.18% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.34 9.69 40.39 21.71 13.63 7.08 26.54 -24.76%
EPS 1.49 0.93 2.61 0.42 0.15 0.24 0.65 74.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.56 0.54 0.54 0.54 0.54 0.55 5.98%
Adjusted Per Share Value based on latest NOSH - 454,574
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.49 7.95 32.71 17.03 11.01 5.72 20.79 -17.85%
EPS 1.33 0.76 2.11 0.33 0.12 0.19 0.51 89.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.536 0.459 0.4373 0.4237 0.4363 0.4363 0.4307 15.74%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.20 2.17 2.14 2.15 2.17 2.15 2.15 -
P/RPS 12.68 22.38 5.30 9.90 15.92 30.38 8.10 34.93%
P/EPS 147.31 232.75 82.00 514.69 1,436.83 904.67 332.14 -41.92%
EY 0.68 0.43 1.22 0.19 0.07 0.11 0.30 72.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.88 3.96 3.98 4.02 3.98 3.91 -4.14%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 28/02/23 24/11/22 25/08/22 27/05/22 24/02/22 -
Price 2.19 2.15 2.15 2.14 2.19 2.19 2.15 -
P/RPS 12.63 22.18 5.32 9.86 16.07 30.94 8.10 34.57%
P/EPS 146.64 230.60 82.39 512.30 1,450.07 921.50 332.14 -42.10%
EY 0.68 0.43 1.21 0.20 0.07 0.11 0.30 72.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.84 3.98 3.96 4.06 4.06 3.91 -4.49%

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