[HCK] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -34.21%
YoY- 285.67%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 35,105 38,320 31,015 29,903 33,375 29,835 28,083 16.05%
PBT 12,566 12,544 15,437 12,767 15,268 14,037 3,649 128.21%
Tax -1,234 -1,186 -1,301 -1,437 -1,395 -1,437 -150 308.04%
NP 11,332 11,358 14,136 11,330 13,873 12,600 3,499 119.05%
-
NP to SH 6,622 6,641 7,158 4,547 6,911 5,592 4,224 34.98%
-
Tax Rate 9.82% 9.45% 8.43% 11.26% 9.14% 10.24% 4.11% -
Total Cost 23,773 26,962 16,879 18,573 19,502 17,235 24,584 -2.21%
-
Net Worth 198,051 197,974 193,743 189,529 193,738 141,121 131,663 31.31%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 198,051 197,974 193,743 189,529 193,738 141,121 131,663 31.31%
NOSH 421,454 421,372 421,288 421,227 421,171 421,171 421,171 0.04%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 32.28% 29.64% 45.58% 37.89% 41.57% 42.23% 12.46% -
ROE 3.34% 3.35% 3.69% 2.40% 3.57% 3.96% 3.21% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 8.33 9.10 7.36 7.10 7.92 9.73 8.96 -4.74%
EPS 1.57 1.58 1.70 1.08 1.64 1.82 1.35 10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.46 0.45 0.46 0.46 0.42 7.79%
Adjusted Per Share Value based on latest NOSH - 421,227
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 6.25 6.83 5.52 5.33 5.94 5.31 5.00 16.05%
EPS 1.18 1.18 1.28 0.81 1.23 1.00 0.75 35.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3528 0.3526 0.3451 0.3376 0.3451 0.2514 0.2345 31.33%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.25 1.26 1.27 1.21 1.30 1.30 1.37 -
P/RPS 15.00 13.85 17.25 17.04 16.41 13.37 15.29 -1.26%
P/EPS 79.54 79.92 74.73 112.08 79.22 71.32 101.67 -15.10%
EY 1.26 1.25 1.34 0.89 1.26 1.40 0.98 18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.68 2.76 2.69 2.83 2.83 3.26 -12.69%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 26/11/18 29/08/18 31/05/18 26/02/18 28/11/17 -
Price 1.28 1.27 1.27 1.29 1.26 1.23 1.32 -
P/RPS 15.36 13.96 17.25 18.17 15.90 12.65 14.73 2.83%
P/EPS 81.45 80.55 74.73 119.49 76.79 67.48 97.96 -11.58%
EY 1.23 1.24 1.34 0.84 1.30 1.48 1.02 13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.70 2.76 2.87 2.74 2.67 3.14 -9.13%

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