[HCK] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -13.3%
YoY- -8.08%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 95,682 214,017 63,764 64,485 42,374 44,608 88,473 5.36%
PBT 2,307 8,560 10,346 9,953 6,211 6,858 11,498 -65.76%
Tax 2,419 -2,499 -1,685 -1,121 -2,336 -2,483 -2,763 -
NP 4,726 6,061 8,661 8,832 3,875 4,375 8,735 -33.62%
-
NP to SH 5,146 5,966 8,701 10,036 3,200 4,290 9,466 -33.41%
-
Tax Rate -104.85% 29.19% 16.29% 11.26% 37.61% 36.21% 24.03% -
Total Cost 90,956 207,956 55,103 55,653 38,499 40,233 79,738 9.18%
-
Net Worth 370,264 364,565 359,050 316,839 300,907 257,676 245,492 31.55%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 370,264 364,565 359,050 316,839 300,907 257,676 245,492 31.55%
NOSH 546,303 544,189 544,016 510,929 500,350 455,125 454,616 13.04%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.94% 2.83% 13.58% 13.70% 9.14% 9.81% 9.87% -
ROE 1.39% 1.64% 2.42% 3.17% 1.06% 1.66% 3.86% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.57 39.33 11.72 12.62 8.45 9.69 19.46 -6.59%
EPS 0.95 1.10 1.39 1.86 0.64 0.93 2.08 -40.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.66 0.62 0.60 0.56 0.54 16.62%
Adjusted Per Share Value based on latest NOSH - 544,016
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.33 38.76 11.55 11.68 7.67 8.08 16.02 5.38%
EPS 0.93 1.08 1.58 1.82 0.58 0.78 1.71 -33.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6706 0.6603 0.6503 0.5738 0.545 0.4667 0.4446 31.55%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.16 2.14 2.14 2.13 2.20 2.17 2.14 -
P/RPS 12.29 5.44 18.26 16.88 26.04 22.38 11.00 7.68%
P/EPS 228.55 195.18 133.80 108.46 344.79 232.75 102.78 70.44%
EY 0.44 0.51 0.75 0.92 0.29 0.43 0.97 -40.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 3.19 3.24 3.44 3.67 3.88 3.96 -13.61%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 29/05/24 26/02/24 23/11/23 24/08/23 25/05/23 28/02/23 -
Price 2.15 2.17 2.11 2.11 2.19 2.15 2.15 -
P/RPS 12.24 5.52 18.00 16.72 25.92 22.18 11.05 7.06%
P/EPS 227.50 197.91 131.92 107.44 343.22 230.60 103.26 69.39%
EY 0.44 0.51 0.76 0.93 0.29 0.43 0.97 -40.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 3.24 3.20 3.40 3.65 3.84 3.98 -14.26%

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