[HCK] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 186.89%
YoY- -33.97%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 35,025 25,315 32,947 27,195 14,293 17,440 45,001 -15.39%
PBT 2,733 2,912 -120 2,709 2,305 1,606 6,033 -41.04%
Tax -764 -1,490 135 -477 -1,227 -551 -4,349 -68.66%
NP 1,969 1,422 15 2,232 1,078 1,055 1,684 10.99%
-
NP to SH 1,726 1,332 264 1,598 557 1,060 1,982 -8.81%
-
Tax Rate 27.95% 51.17% - 17.61% 53.23% 34.31% 72.09% -
Total Cost 33,056 23,893 32,932 24,963 13,215 16,385 43,317 -16.50%
-
Net Worth 230,581 212,083 212,022 207,735 203,453 207,657 206,939 7.48%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 230,581 212,083 212,022 207,735 203,453 207,657 206,939 7.48%
NOSH 439,102 424,217 424,160 424,138 424,125 423,988 423,772 2.39%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.62% 5.62% 0.05% 8.21% 7.54% 6.05% 3.74% -
ROE 0.75% 0.63% 0.12% 0.77% 0.27% 0.51% 0.96% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.20 5.97 7.77 6.41 3.37 4.12 10.66 -16.06%
EPS 0.40 0.31 0.06 0.38 0.13 0.25 0.47 -10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.50 0.50 0.49 0.48 0.49 0.49 6.69%
Adjusted Per Share Value based on latest NOSH - 424,138
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.27 4.53 5.90 4.87 2.56 3.12 8.06 -15.42%
EPS 0.31 0.24 0.05 0.29 0.10 0.19 0.35 -7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.413 0.3798 0.3797 0.3721 0.3644 0.3719 0.3706 7.49%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.72 1.33 1.26 1.23 1.23 1.22 1.22 -
P/RPS 20.97 22.28 16.22 19.17 36.48 29.65 11.45 49.74%
P/EPS 425.52 423.53 2,023.85 326.32 936.00 487.76 259.96 38.93%
EY 0.24 0.24 0.05 0.31 0.11 0.21 0.38 -26.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.66 2.52 2.51 2.56 2.49 2.49 17.97%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/09/21 27/05/21 25/03/21 24/11/20 27/08/20 11/06/20 27/02/20 -
Price 2.04 1.65 1.33 1.21 1.18 1.20 1.29 -
P/RPS 24.87 27.65 17.12 18.86 34.99 29.16 12.11 61.63%
P/EPS 504.68 525.43 2,136.29 321.01 897.95 479.76 274.87 49.99%
EY 0.20 0.19 0.05 0.31 0.11 0.21 0.36 -32.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 3.30 2.66 2.47 2.46 2.45 2.63 27.38%

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