[HCK] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -22.44%
YoY- -43.85%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 99,750 91,875 103,929 101,399 101,514 90,366 62,731 36.19%
PBT 7,806 6,500 12,653 13,391 13,457 11,977 18,474 -43.66%
Tax -3,059 -2,120 -6,604 -6,926 -5,746 -5,243 -2,080 29.29%
NP 4,747 4,380 6,049 6,465 7,711 6,734 16,394 -56.19%
-
NP to SH 3,751 3,479 5,197 6,019 7,760 6,905 11,203 -51.74%
-
Tax Rate 39.19% 32.62% 52.19% 51.72% 42.70% 43.78% 11.26% -
Total Cost 95,003 87,495 97,880 94,934 93,803 83,632 46,337 61.31%
-
Net Worth 212,083 212,022 207,735 203,453 207,657 206,939 202,343 3.18%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 212,083 212,022 207,735 203,453 207,657 206,939 202,343 3.18%
NOSH 424,217 424,160 424,138 424,125 423,988 423,772 423,039 0.18%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 4.76% 4.77% 5.82% 6.38% 7.60% 7.45% 26.13% -
ROE 1.77% 1.64% 2.50% 2.96% 3.74% 3.34% 5.54% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 23.52 21.67 24.51 23.92 23.95 21.40 14.88 35.65%
EPS 0.88 0.82 1.23 1.42 1.83 1.63 2.66 -52.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.48 0.49 0.49 0.48 2.75%
Adjusted Per Share Value based on latest NOSH - 424,125
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 18.33 16.88 19.10 18.63 18.65 16.61 11.53 36.17%
EPS 0.69 0.64 0.95 1.11 1.43 1.27 2.06 -51.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3897 0.3896 0.3817 0.3739 0.3816 0.3803 0.3718 3.18%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.33 1.26 1.23 1.23 1.22 1.22 1.23 -
P/RPS 5.66 5.82 5.02 5.14 5.09 5.70 8.27 -22.32%
P/EPS 150.40 153.58 100.34 86.62 66.63 74.62 46.28 119.24%
EY 0.66 0.65 1.00 1.15 1.50 1.34 2.16 -54.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.52 2.51 2.56 2.49 2.49 2.56 2.58%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/03/21 24/11/20 27/08/20 11/06/20 27/02/20 27/11/19 -
Price 1.65 1.33 1.21 1.18 1.20 1.29 1.23 -
P/RPS 7.02 6.14 4.94 4.93 5.01 6.03 8.27 -10.34%
P/EPS 186.58 162.11 98.71 83.10 65.53 78.90 46.28 153.09%
EY 0.54 0.62 1.01 1.20 1.53 1.27 2.16 -60.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 2.66 2.47 2.46 2.45 2.63 2.56 18.42%

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