[HCK] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -81.78%
YoY- -90.41%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 196,596 184,091 129,380 118,178 123,477 116,689 115,874 42.29%
PBT 22,490 17,750 6,074 3,227 5,556 6,350 6,408 131.12%
Tax -7,351 -5,588 -3,473 -2,221 -2,333 -3,103 -2,320 115.87%
NP 15,139 12,162 2,601 1,006 3,223 3,247 4,088 139.55%
-
NP to SH 14,518 11,306 1,157 472 2,591 2,845 3,792 144.93%
-
Tax Rate 32.69% 31.48% 57.18% 68.83% 41.99% 48.87% 36.20% -
Total Cost 181,457 171,929 126,779 117,172 120,254 113,442 111,786 38.16%
-
Net Worth 257,676 245,492 237,858 244,922 244,942 241,812 242,230 4.21%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 257,676 245,492 237,858 244,922 244,942 241,812 242,230 4.21%
NOSH 455,125 454,616 454,574 454,223 453,597 453,352 452,233 0.42%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 7.70% 6.61% 2.01% 0.85% 2.61% 2.78% 3.53% -
ROE 5.63% 4.61% 0.49% 0.19% 1.06% 1.18% 1.57% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 42.73 40.49 29.37 26.06 27.22 26.54 26.79 36.55%
EPS 3.16 2.49 0.26 0.10 0.57 0.65 0.88 134.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.54 0.54 0.54 0.55 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 454,223
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 35.02 32.79 23.05 21.05 21.99 20.79 20.64 42.30%
EPS 2.59 2.01 0.21 0.08 0.46 0.51 0.68 144.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 0.4373 0.4237 0.4363 0.4363 0.4307 0.4315 4.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.17 2.14 2.15 2.17 2.15 2.15 2.00 -
P/RPS 5.08 5.28 7.32 8.33 7.90 8.10 7.47 -22.68%
P/EPS 68.78 86.05 818.52 2,085.22 376.39 332.26 228.14 -55.07%
EY 1.45 1.16 0.12 0.05 0.27 0.30 0.44 121.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 3.96 3.98 4.02 3.98 3.91 3.57 5.71%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 28/02/23 24/11/22 25/08/22 27/05/22 24/02/22 25/11/21 -
Price 2.15 2.15 2.14 2.19 2.19 2.15 2.15 -
P/RPS 5.03 5.31 7.29 8.41 8.05 8.10 8.03 -26.81%
P/EPS 68.14 86.45 814.71 2,104.44 383.40 332.26 245.25 -57.45%
EY 1.47 1.16 0.12 0.05 0.26 0.30 0.41 134.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 3.98 3.96 4.06 4.06 3.91 3.84 0.00%

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