[HCK] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 32.39%
YoY- 272.3%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 31,015 29,903 33,375 29,835 28,083 24,271 21,894 26.10%
PBT 15,437 12,767 15,268 14,037 3,649 513 739 657.08%
Tax -1,301 -1,437 -1,395 -1,437 -150 -53 -83 525.27%
NP 14,136 11,330 13,873 12,600 3,499 460 656 672.92%
-
NP to SH 7,158 4,547 6,911 5,592 4,224 1,179 913 294.15%
-
Tax Rate 8.43% 11.26% 9.14% 10.24% 4.11% 10.33% 11.23% -
Total Cost 16,879 18,573 19,502 17,235 24,584 23,811 21,238 -14.18%
-
Net Worth 193,743 189,529 193,738 141,121 131,663 130,247 132,872 28.55%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 193,743 189,529 193,738 141,121 131,663 130,247 132,872 28.55%
NOSH 421,288 421,227 421,171 421,171 421,171 84,234 63,881 251.26%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 45.58% 37.89% 41.57% 42.23% 12.46% 1.90% 3.00% -
ROE 3.69% 2.40% 3.57% 3.96% 3.21% 0.91% 0.69% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.36 7.10 7.92 9.73 8.96 38.76 34.27 -64.10%
EPS 1.70 1.08 1.64 1.82 1.35 1.88 1.43 12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.46 0.46 0.42 2.08 2.08 -63.39%
Adjusted Per Share Value based on latest NOSH - 421,171
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.52 5.33 5.94 5.31 5.00 4.32 3.90 26.03%
EPS 1.28 0.81 1.23 1.00 0.75 0.21 0.16 299.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3451 0.3376 0.3451 0.2514 0.2345 0.232 0.2367 28.54%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.27 1.21 1.30 1.30 1.37 5.29 3.90 -
P/RPS 17.25 17.04 16.41 13.37 15.29 13.65 11.38 31.92%
P/EPS 74.73 112.08 79.22 71.32 101.67 280.96 272.88 -57.79%
EY 1.34 0.89 1.26 1.40 0.98 0.36 0.37 135.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.69 2.83 2.83 3.26 2.54 1.88 29.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 31/05/18 26/02/18 28/11/17 29/08/17 24/05/17 -
Price 1.27 1.29 1.26 1.23 1.32 1.24 5.40 -
P/RPS 17.25 18.17 15.90 12.65 14.73 3.20 15.76 6.20%
P/EPS 74.73 119.49 76.79 67.48 97.96 65.86 377.83 -66.01%
EY 1.34 0.84 1.30 1.48 1.02 1.52 0.26 198.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.87 2.74 2.67 3.14 0.60 2.60 4.05%

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