[HCK] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -33.06%
YoY- -49.62%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 115,874 120,482 99,750 91,875 103,929 101,399 101,514 9.21%
PBT 6,408 8,234 7,806 6,500 12,653 13,391 13,457 -38.99%
Tax -2,320 -2,596 -3,059 -2,120 -6,604 -6,926 -5,746 -45.34%
NP 4,088 5,638 4,747 4,380 6,049 6,465 7,711 -34.47%
-
NP to SH 3,792 4,920 3,751 3,479 5,197 6,019 7,760 -37.93%
-
Tax Rate 36.20% 31.53% 39.19% 32.62% 52.19% 51.72% 42.70% -
Total Cost 111,786 114,844 95,003 87,495 97,880 94,934 93,803 12.39%
-
Net Worth 242,230 230,581 212,083 212,022 207,735 203,453 207,657 10.80%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 242,230 230,581 212,083 212,022 207,735 203,453 207,657 10.80%
NOSH 452,233 439,102 424,217 424,160 424,138 424,125 423,988 4.38%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.53% 4.68% 4.76% 4.77% 5.82% 6.38% 7.60% -
ROE 1.57% 2.13% 1.77% 1.64% 2.50% 2.96% 3.74% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.79 28.22 23.52 21.67 24.51 23.92 23.95 7.74%
EPS 0.88 1.15 0.88 0.82 1.23 1.42 1.83 -38.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.50 0.50 0.49 0.48 0.49 9.30%
Adjusted Per Share Value based on latest NOSH - 424,160
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.64 21.46 17.77 16.37 18.51 18.06 18.08 9.22%
EPS 0.68 0.88 0.67 0.62 0.93 1.07 1.38 -37.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4315 0.4107 0.3778 0.3777 0.37 0.3624 0.3699 10.80%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.00 1.72 1.33 1.26 1.23 1.23 1.22 -
P/RPS 7.47 6.10 5.66 5.82 5.02 5.14 5.09 29.11%
P/EPS 228.14 149.28 150.40 153.58 100.34 86.62 66.63 127.00%
EY 0.44 0.67 0.66 0.65 1.00 1.15 1.50 -55.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 3.19 2.66 2.52 2.51 2.56 2.49 27.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 23/09/21 27/05/21 25/03/21 24/11/20 27/08/20 11/06/20 -
Price 2.15 2.04 1.65 1.33 1.21 1.18 1.20 -
P/RPS 8.03 7.23 7.02 6.14 4.94 4.93 5.01 36.91%
P/EPS 245.25 177.05 186.58 162.11 98.71 83.10 65.53 140.85%
EY 0.41 0.56 0.54 0.62 1.01 1.20 1.53 -58.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 3.78 3.30 2.66 2.47 2.46 2.45 34.89%

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