[HCK] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -72.77%
YoY- -70.59%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 90,476 64,485 33,789 22,587 27,195 24,665 7,208 52.38%
PBT 1,153 9,953 3,730 883 2,709 3,447 2,098 -9.48%
Tax 3,248 -1,121 -1,453 -201 -477 -799 0 -
NP 4,401 8,832 2,277 682 2,232 2,648 2,098 13.12%
-
NP to SH 6,035 10,036 1,155 470 1,598 2,420 1,937 20.83%
-
Tax Rate -281.70% 11.26% 38.95% 22.76% 17.61% 23.18% 0.00% -
Total Cost 86,075 55,653 31,512 21,905 24,963 22,017 5,110 60.03%
-
Net Worth 378,559 316,839 237,858 242,230 207,735 202,343 193,743 11.79%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 378,559 316,839 237,858 242,230 207,735 202,343 193,743 11.79%
NOSH 548,636 510,929 454,574 452,233 424,138 423,039 421,288 4.49%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.86% 13.70% 6.74% 3.02% 8.21% 10.74% 29.11% -
ROE 1.59% 3.17% 0.49% 0.19% 0.77% 1.20% 1.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 16.49 12.62 7.67 5.22 6.41 5.85 1.71 45.84%
EPS 1.10 1.86 0.26 0.11 0.38 0.57 0.46 15.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.62 0.54 0.56 0.49 0.48 0.46 6.98%
Adjusted Per Share Value based on latest NOSH - 452,233
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 16.12 11.49 6.02 4.02 4.84 4.39 1.28 52.47%
EPS 1.07 1.79 0.21 0.08 0.28 0.43 0.35 20.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6743 0.5644 0.4237 0.4315 0.37 0.3604 0.3451 11.79%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.12 2.13 2.15 2.00 1.23 1.23 1.27 -
P/RPS 12.86 16.88 28.03 38.30 19.17 21.02 74.21 -25.31%
P/EPS 192.73 108.46 819.94 1,840.66 326.32 214.26 276.15 -5.81%
EY 0.52 0.92 0.12 0.05 0.31 0.47 0.36 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 3.44 3.98 3.57 2.51 2.56 2.76 1.78%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 23/11/23 24/11/22 25/11/21 24/11/20 27/11/19 26/11/18 -
Price 2.12 2.11 2.14 2.15 1.21 1.23 1.27 -
P/RPS 12.86 16.72 27.90 41.17 18.86 21.02 74.21 -25.31%
P/EPS 192.73 107.44 816.12 1,978.70 321.01 214.26 276.15 -5.81%
EY 0.52 0.93 0.12 0.05 0.31 0.47 0.36 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 3.40 3.96 3.84 2.47 2.56 2.76 1.78%

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