[HCK] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -245.32%
YoY- -358.71%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 33,789 29,726 32,103 33,762 22,587 35,025 25,315 21.20%
PBT 3,730 404 2,118 -178 883 2,733 2,912 17.92%
Tax -1,453 -652 -720 -648 -201 -764 -1,490 -1.66%
NP 2,277 -248 1,398 -826 682 1,969 1,422 36.83%
-
NP to SH 1,155 -393 1,078 -683 470 1,726 1,332 -9.05%
-
Tax Rate 38.95% 161.39% 33.99% - 22.76% 27.95% 51.17% -
Total Cost 31,512 29,974 30,705 34,588 21,905 33,056 23,893 20.24%
-
Net Worth 237,858 244,922 244,942 241,812 242,230 230,581 212,083 7.93%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 237,858 244,922 244,942 241,812 242,230 230,581 212,083 7.93%
NOSH 454,574 454,223 453,597 453,352 452,233 439,102 424,217 4.71%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.74% -0.83% 4.35% -2.45% 3.02% 5.62% 5.62% -
ROE 0.49% -0.16% 0.44% -0.28% 0.19% 0.75% 0.63% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.67 6.55 7.08 7.68 5.22 8.20 5.97 18.16%
EPS 0.26 -0.09 0.24 -0.16 0.11 0.40 0.31 -11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.55 0.56 0.54 0.50 5.25%
Adjusted Per Share Value based on latest NOSH - 453,352
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.21 5.46 5.90 6.20 4.15 6.44 4.65 21.25%
EPS 0.21 -0.07 0.20 -0.13 0.09 0.32 0.24 -8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4371 0.4501 0.4501 0.4444 0.4451 0.4237 0.3897 7.94%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.15 2.17 2.15 2.15 2.00 1.72 1.33 -
P/RPS 28.03 33.11 30.38 28.00 38.30 20.97 22.28 16.52%
P/EPS 819.94 -2,504.39 904.67 -1,383.99 1,840.66 425.52 423.53 55.27%
EY 0.12 -0.04 0.11 -0.07 0.05 0.24 0.24 -36.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 4.02 3.98 3.91 3.57 3.19 2.66 30.78%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 27/05/22 24/02/22 25/11/21 23/09/21 27/05/21 -
Price 2.14 2.19 2.19 2.15 2.15 2.04 1.65 -
P/RPS 27.90 33.42 30.94 28.00 41.17 24.87 27.65 0.60%
P/EPS 816.12 -2,527.47 921.50 -1,383.99 1,978.70 504.68 525.43 34.08%
EY 0.12 -0.04 0.11 -0.07 0.05 0.20 0.19 -26.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 4.06 4.06 3.91 3.84 3.78 3.30 12.91%

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