[HCK] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 32.39%
YoY- 272.3%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 91,875 90,366 38,320 29,835 20,585 33,232 37,842 15.91%
PBT 6,500 11,977 12,544 14,037 1,381 15,664 10,820 -8.13%
Tax -2,120 -5,243 -1,186 -1,437 -100 -719 -1,467 6.32%
NP 4,380 6,734 11,358 12,600 1,281 14,945 9,353 -11.86%
-
NP to SH 3,479 6,905 6,641 5,592 1,502 11,543 9,195 -14.94%
-
Tax Rate 32.62% 43.78% 9.45% 10.24% 7.24% 4.59% 13.56% -
Total Cost 87,495 83,632 26,962 17,235 19,304 18,287 28,489 20.54%
-
Net Worth 212,022 206,939 197,974 141,121 23,848 55,456 76,620 18.46%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 212,022 206,939 197,974 141,121 23,848 55,456 76,620 18.46%
NOSH 424,160 423,772 421,372 421,171 56,781 55,456 46,719 44.38%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.77% 7.45% 29.64% 42.23% 6.22% 44.97% 24.72% -
ROE 1.64% 3.34% 3.35% 3.96% 6.30% 20.81% 12.00% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 21.67 21.40 9.10 9.73 36.25 59.92 81.00 -19.71%
EPS 0.82 1.63 1.58 1.82 2.65 20.81 19.68 -41.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.47 0.46 0.42 1.00 1.64 -17.94%
Adjusted Per Share Value based on latest NOSH - 421,171
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.46 16.18 6.86 5.34 3.69 5.95 6.78 15.91%
EPS 0.62 1.24 1.19 1.00 0.27 2.07 1.65 -15.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3797 0.3706 0.3546 0.2528 0.0427 0.0993 0.1372 18.47%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.26 1.22 1.26 1.30 3.28 3.06 2.80 -
P/RPS 5.82 5.70 13.85 13.37 9.05 5.11 3.46 9.04%
P/EPS 153.58 74.62 79.92 71.32 124.00 14.70 14.23 48.60%
EY 0.65 1.34 1.25 1.40 0.81 6.80 7.03 -32.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.49 2.68 2.83 7.81 3.06 1.71 6.66%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/03/21 27/02/20 27/02/19 26/02/18 24/02/17 23/02/16 27/02/15 -
Price 1.33 1.29 1.27 1.23 3.35 3.15 2.97 -
P/RPS 6.14 6.03 13.96 12.65 9.24 5.26 3.67 8.94%
P/EPS 162.11 78.90 80.55 67.48 126.64 15.13 15.09 48.48%
EY 0.62 1.27 1.24 1.48 0.79 6.61 6.63 -32.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.63 2.70 2.67 7.98 3.15 1.81 6.62%

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