[HCK] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 44.64%
YoY- 297.96%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 178,432 128,412 101,260 69,760 25,168 38,028 23,868 39.81%
PBT 27,432 8,472 11,648 6,424 504 416 -4,508 -
Tax -9,932 -2,880 -5,960 -2,204 -192 0 -168 97.31%
NP 17,500 5,592 5,688 4,220 312 416 -4,676 -
-
NP to SH 17,160 4,312 5,328 4,240 820 896 -4,380 -
-
Tax Rate 36.21% 33.99% 51.17% 34.31% 38.10% 0.00% - -
Total Cost 160,932 122,820 95,572 65,540 24,856 37,612 28,544 33.39%
-
Net Worth 257,676 244,942 212,083 207,657 198,051 193,738 132,872 11.66%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 257,676 244,942 212,083 207,657 198,051 193,738 132,872 11.66%
NOSH 455,125 453,597 424,217 423,988 421,454 421,171 84,234 32.44%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 9.81% 4.35% 5.62% 6.05% 1.24% 1.09% -19.59% -
ROE 6.66% 1.76% 2.51% 2.04% 0.41% 0.46% -3.30% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 38.78 28.31 23.87 16.46 5.97 9.03 37.36 0.62%
EPS 3.72 0.96 1.24 1.00 0.20 0.20 -6.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.50 0.49 0.47 0.46 2.08 -19.63%
Adjusted Per Share Value based on latest NOSH - 455,125
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 32.79 23.60 18.61 12.82 4.62 6.99 4.39 39.79%
EPS 3.15 0.79 0.98 0.78 0.15 0.16 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4735 0.4501 0.3897 0.3816 0.3639 0.356 0.2442 11.66%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.17 2.15 1.33 1.22 1.25 1.30 3.90 -
P/RPS 5.60 7.59 5.57 7.41 20.93 14.40 10.44 -9.85%
P/EPS 58.19 226.17 105.88 121.94 642.36 611.07 -56.88 -
EY 1.72 0.44 0.94 0.82 0.16 0.16 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 3.98 2.66 2.49 2.66 2.83 1.88 12.82%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 27/05/22 27/05/21 11/06/20 29/05/19 31/05/18 24/05/17 -
Price 2.15 2.19 1.65 1.20 1.28 1.26 5.40 -
P/RPS 5.54 7.74 6.91 7.29 21.43 13.95 14.45 -14.76%
P/EPS 57.65 230.38 131.36 119.94 657.77 592.27 -78.76 -
EY 1.73 0.43 0.76 0.83 0.15 0.17 -1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 4.06 3.30 2.45 2.72 2.74 2.60 6.71%

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