[HCK] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 122.91%
YoY- 129.96%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 82,927 58,929 45,366 20,954 19,774 12,276 23,974 22.95%
PBT 6,529 6,621 5,944 14 -1,380 -3,889 5,931 1.61%
Tax -2,454 -2,256 -893 0 -142 164 381 -
NP 4,075 4,365 5,051 14 -1,522 -3,725 6,312 -7.02%
-
NP to SH 3,531 3,215 4,924 361 -1,205 -3,575 6,158 -8.84%
-
Tax Rate 37.59% 34.07% 15.02% 0.00% - - -6.42% -
Total Cost 78,852 54,564 40,315 20,940 21,296 16,001 17,662 28.29%
-
Net Worth 242,230 207,735 202,343 193,743 131,663 98,104 53,645 28.53%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 242,230 207,735 202,343 193,743 131,663 98,104 53,645 28.53%
NOSH 452,233 424,138 423,039 421,288 421,171 55,426 53,645 42.61%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.91% 7.41% 11.13% 0.07% -7.70% -30.34% 26.33% -
ROE 1.46% 1.55% 2.43% 0.19% -0.92% -3.64% 11.48% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.17 13.90 10.76 4.98 6.31 22.15 44.69 -13.14%
EPS 0.82 0.76 1.17 0.09 -0.31 -1.29 11.47 -35.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.49 0.48 0.46 0.42 1.77 1.00 -9.20%
Adjusted Per Share Value based on latest NOSH - 421,288
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.77 10.50 8.08 3.73 3.52 2.19 4.27 22.95%
EPS 0.63 0.57 0.88 0.06 -0.21 -0.64 1.10 -8.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4315 0.37 0.3604 0.3451 0.2345 0.1747 0.0956 28.52%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.00 1.23 1.23 1.27 1.37 3.20 3.05 -
P/RPS 10.43 8.85 11.43 25.53 21.72 14.45 6.82 7.33%
P/EPS 245.00 162.20 105.30 1,481.72 -356.41 -49.61 26.57 44.76%
EY 0.41 0.62 0.95 0.07 -0.28 -2.02 3.76 -30.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 2.51 2.56 2.76 3.26 1.81 3.05 2.65%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 24/11/20 27/11/19 26/11/18 28/11/17 29/11/16 26/11/15 -
Price 2.15 1.21 1.23 1.27 1.32 3.13 3.11 -
P/RPS 11.21 8.71 11.43 25.53 20.93 14.13 6.96 8.25%
P/EPS 263.38 159.56 105.30 1,481.72 -343.40 -48.53 27.09 46.04%
EY 0.38 0.63 0.95 0.07 -0.29 -2.06 3.69 -31.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 2.47 2.56 2.76 3.14 1.77 3.11 3.57%

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