[HCK] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -34.21%
YoY- 285.67%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 120,482 101,399 45,274 29,903 24,271 26,979 47,023 16.96%
PBT 8,234 13,391 17,125 12,767 513 10,429 15,977 -10.45%
Tax -2,596 -6,926 -1,281 -1,437 -53 -155 -3,719 -5.81%
NP 5,638 6,465 15,844 11,330 460 10,274 12,258 -12.13%
-
NP to SH 4,920 6,019 10,720 4,547 1,179 7,311 11,538 -13.23%
-
Tax Rate 31.53% 51.72% 7.48% 11.26% 10.33% 1.49% 23.28% -
Total Cost 114,844 94,934 29,430 18,573 23,811 16,705 34,765 22.01%
-
Net Worth 230,581 203,453 202,280 189,529 130,247 102,222 51,272 28.44%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 230,581 203,453 202,280 189,529 130,247 102,222 51,272 28.44%
NOSH 439,102 424,125 421,533 421,227 84,234 55,555 51,272 42.99%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.68% 6.38% 35.00% 37.89% 1.90% 38.08% 26.07% -
ROE 2.13% 2.96% 5.30% 2.40% 0.91% 7.15% 22.50% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 28.22 23.92 10.74 7.10 38.76 48.56 91.71 -17.81%
EPS 1.15 1.42 2.54 1.08 1.88 13.16 22.50 -39.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.48 0.48 0.45 2.08 1.84 1.00 -9.75%
Adjusted Per Share Value based on latest NOSH - 421,227
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 21.46 18.06 8.06 5.33 4.32 4.81 8.38 16.95%
EPS 0.88 1.07 1.91 0.81 0.21 1.30 2.06 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4107 0.3624 0.3603 0.3376 0.232 0.1821 0.0913 28.45%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.72 1.23 1.26 1.21 5.29 2.89 3.16 -
P/RPS 6.10 5.14 11.73 17.04 13.65 5.95 3.45 9.95%
P/EPS 149.28 86.62 49.53 112.08 280.96 21.96 14.04 48.23%
EY 0.67 1.15 2.02 0.89 0.36 4.55 7.12 -32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.56 2.63 2.69 2.54 1.57 3.16 0.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/09/21 27/08/20 28/08/19 29/08/18 29/08/17 25/08/16 20/08/15 -
Price 2.04 1.18 1.23 1.29 1.24 3.10 3.00 -
P/RPS 7.23 4.93 11.45 18.17 3.20 6.38 3.27 14.12%
P/EPS 177.05 83.10 48.35 119.49 65.86 23.56 13.33 53.82%
EY 0.56 1.20 2.07 0.84 1.52 4.25 7.50 -35.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 2.46 2.56 2.87 0.60 1.68 3.00 3.92%

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