[HCK] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 31.1%
YoY- 1263.99%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 127,490 110,569 78,572 60,488 27,938 26,365 16,368 40.77%
PBT 8,336 8,705 8,828 7,925 18 -1,840 -5,185 -
Tax -3,766 -3,272 -3,008 -1,190 0 -189 218 -
NP 4,569 5,433 5,820 6,734 18 -2,029 -4,966 -
-
NP to SH 2,453 4,708 4,286 6,565 481 -1,606 -4,766 -
-
Tax Rate 45.18% 37.59% 34.07% 15.02% 0.00% - - -
Total Cost 122,921 105,136 72,752 53,753 27,920 28,394 21,334 33.87%
-
Net Worth 237,858 242,230 207,735 202,343 193,743 131,663 98,104 15.89%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 237,858 242,230 207,735 202,343 193,743 131,663 98,104 15.89%
NOSH 454,574 452,233 424,138 423,039 421,288 421,171 55,426 41.98%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.58% 4.91% 7.41% 11.13% 0.07% -7.70% -30.34% -
ROE 1.03% 1.94% 2.06% 3.24% 0.25% -1.22% -4.86% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 28.94 25.56 18.53 14.35 6.63 8.41 29.53 -0.33%
EPS 0.56 1.09 1.01 1.56 0.12 -0.41 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.56 0.49 0.48 0.46 0.42 1.77 -17.94%
Adjusted Per Share Value based on latest NOSH - 423,039
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 23.43 20.32 14.44 11.12 5.13 4.84 3.01 40.75%
EPS 0.45 0.87 0.79 1.21 0.09 -0.30 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4371 0.4451 0.3817 0.3718 0.356 0.2419 0.1803 15.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.15 2.00 1.23 1.23 1.27 1.37 3.20 -
P/RPS 7.43 7.82 6.64 8.57 19.15 16.29 10.84 -6.09%
P/EPS 386.02 183.75 121.65 78.98 1,111.29 -267.31 -37.21 -
EY 0.26 0.54 0.82 1.27 0.09 -0.37 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 3.57 2.51 2.56 2.76 3.26 1.81 14.02%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 24/11/20 27/11/19 26/11/18 28/11/17 29/11/16 -
Price 2.14 2.15 1.21 1.23 1.27 1.32 3.13 -
P/RPS 7.39 8.41 6.53 8.57 19.15 15.69 10.60 -5.83%
P/EPS 384.22 197.53 119.67 78.98 1,111.29 -257.55 -36.40 -
EY 0.26 0.51 0.84 1.27 0.09 -0.39 -2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 3.84 2.47 2.56 2.76 3.14 1.77 14.35%

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