[HCK] YoY TTM 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- 57.42%
YoY- 69.46%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 115,874 103,929 62,731 31,015 28,083 21,534 47,339 16.07%
PBT 6,408 12,653 18,474 15,437 3,649 5,843 14,886 -13.09%
Tax -2,320 -6,604 -2,080 -1,301 -150 -935 -1,125 12.80%
NP 4,088 6,049 16,394 14,136 3,499 4,908 13,761 -18.29%
-
NP to SH 3,792 5,197 11,203 7,158 4,224 1,810 14,193 -19.73%
-
Tax Rate 36.20% 52.19% 11.26% 8.43% 4.11% 16.00% 7.56% -
Total Cost 111,786 97,880 46,337 16,879 24,584 16,626 33,578 22.17%
-
Net Worth 242,230 207,735 202,343 193,743 131,663 98,101 53,692 28.51%
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 98,101 53,692 28.51%
NOSH 452,233 424,138 423,039 421,288 421,171 55,424 53,692 42.59%
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 3.53% 5.82% 26.13% 45.58% 12.46% 22.79% 29.07% -
ROE 1.57% 2.50% 5.54% 3.69% 3.21% 1.85% 26.43% -
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 26.79 24.51 14.88 7.36 8.96 38.85 88.17 -17.99%
EPS 0.88 1.23 2.66 1.70 1.35 3.27 26.43 -43.25%
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 20.75 18.61 11.24 5.55 5.03 3.86 8.48 16.06%
EPS 0.68 0.93 2.01 1.28 0.76 0.32 2.54 -19.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4338 0.3721 0.3624 0.347 0.2358 0.1757 0.0962 28.50%
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 7.47 5.02 8.27 17.25 15.29 8.24 3.46 13.67%
P/EPS 228.14 100.34 46.28 74.73 101.67 97.99 11.54 64.36%
EY 0.44 1.00 2.16 1.34 0.98 1.02 8.67 -39.12%
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 8.03 4.94 8.27 17.25 14.73 8.06 3.53 14.66%
P/EPS 245.25 98.71 46.28 74.73 97.96 95.84 11.77 65.80%
EY 0.41 1.01 2.16 1.34 1.02 1.04 8.50 -39.63%
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