[HCK] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -68.23%
YoY- -77.61%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 178,432 183,620 127,490 123,658 128,412 116,689 110,569 37.62%
PBT 27,432 18,308 8,336 5,044 8,472 6,351 8,705 115.09%
Tax -9,932 -5,588 -3,766 -2,744 -2,880 -3,103 -3,272 109.78%
NP 17,500 12,720 4,569 2,300 5,592 3,248 5,433 118.26%
-
NP to SH 17,160 11,864 2,453 1,370 4,312 2,846 4,708 137.02%
-
Tax Rate 36.21% 30.52% 45.18% 54.40% 33.99% 48.86% 37.59% -
Total Cost 160,932 170,900 122,921 121,358 122,820 113,441 105,136 32.85%
-
Net Worth 257,676 245,492 237,858 244,922 244,942 241,812 242,230 4.21%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 257,676 245,492 237,858 244,922 244,942 241,812 242,230 4.21%
NOSH 455,125 454,616 454,574 454,223 453,597 453,352 452,233 0.42%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.81% 6.93% 3.58% 1.86% 4.35% 2.78% 4.91% -
ROE 6.66% 4.83% 1.03% 0.56% 1.76% 1.18% 1.94% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 38.78 40.39 28.94 27.26 28.31 26.54 25.56 32.07%
EPS 3.72 2.61 0.56 0.30 0.96 0.65 1.09 126.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.54 0.54 0.54 0.55 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 454,223
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 31.78 32.71 22.71 22.03 22.87 20.79 19.70 37.58%
EPS 3.06 2.11 0.44 0.24 0.77 0.51 0.84 136.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 0.4373 0.4237 0.4363 0.4363 0.4307 0.4315 4.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.17 2.14 2.15 2.17 2.15 2.15 2.00 -
P/RPS 5.60 5.30 7.43 7.96 7.59 8.10 7.82 -19.97%
P/EPS 58.19 82.00 386.02 718.41 226.17 332.14 183.75 -53.57%
EY 1.72 1.22 0.26 0.14 0.44 0.30 0.54 116.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 3.96 3.98 4.02 3.98 3.91 3.57 5.71%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 28/02/23 24/11/22 25/08/22 27/05/22 24/02/22 25/11/21 -
Price 2.15 2.15 2.14 2.19 2.19 2.15 2.15 -
P/RPS 5.54 5.32 7.39 8.03 7.74 8.10 8.41 -24.31%
P/EPS 57.65 82.39 384.22 725.03 230.38 332.14 197.53 -56.03%
EY 1.73 1.21 0.26 0.14 0.43 0.30 0.51 125.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 3.98 3.96 4.06 4.06 3.91 3.84 0.00%

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