[HCK] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -23.73%
YoY- -35.42%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 101,260 91,876 78,572 63,468 69,760 90,367 60,488 40.94%
PBT 11,648 6,500 8,828 7,824 6,424 11,976 7,925 29.24%
Tax -5,960 -2,122 -3,008 -3,558 -2,204 -5,242 -1,190 192.44%
NP 5,688 4,378 5,820 4,266 4,220 6,734 6,734 -10.63%
-
NP to SH 5,328 4,112 4,286 3,234 4,240 6,906 6,565 -12.98%
-
Tax Rate 51.17% 32.65% 34.07% 45.48% 34.31% 43.77% 15.02% -
Total Cost 95,572 87,498 72,752 59,202 65,540 83,633 53,753 46.71%
-
Net Worth 212,083 212,022 207,735 203,453 207,657 206,939 202,343 3.18%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 212,083 212,022 207,735 203,453 207,657 206,939 202,343 3.18%
NOSH 424,217 424,160 424,138 424,125 423,988 423,772 423,039 0.18%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.62% 4.77% 7.41% 6.72% 6.05% 7.45% 11.13% -
ROE 2.51% 1.94% 2.06% 1.59% 2.04% 3.34% 3.24% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 23.87 21.67 18.53 14.97 16.46 21.40 14.35 40.34%
EPS 1.24 0.97 1.01 0.76 1.00 1.64 1.56 -14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.48 0.49 0.49 0.48 2.75%
Adjusted Per Share Value based on latest NOSH - 424,125
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 18.40 16.70 14.28 11.53 12.68 16.42 10.99 40.95%
EPS 0.97 0.75 0.78 0.59 0.77 1.26 1.19 -12.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3854 0.3853 0.3775 0.3697 0.3774 0.3761 0.3677 3.18%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.33 1.26 1.23 1.23 1.22 1.22 1.23 -
P/RPS 5.57 5.82 6.64 8.21 7.41 5.70 8.57 -24.94%
P/EPS 105.88 129.94 121.65 161.21 121.94 74.61 78.98 21.55%
EY 0.94 0.77 0.82 0.62 0.82 1.34 1.27 -18.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.52 2.51 2.56 2.49 2.49 2.56 2.58%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/03/21 24/11/20 27/08/20 11/06/20 27/02/20 27/11/19 -
Price 1.65 1.33 1.21 1.18 1.20 1.29 1.23 -
P/RPS 6.91 6.14 6.53 7.88 7.29 6.03 8.57 -13.35%
P/EPS 131.36 137.15 119.67 154.66 119.94 78.89 78.98 40.33%
EY 0.76 0.73 0.84 0.65 0.83 1.27 1.27 -28.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 2.66 2.47 2.46 2.45 2.63 2.56 18.42%

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