[HCK] QoQ Annualized Quarter 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- 115.27%
YoY- 129.96%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 41,400 25,168 38,320 27,938 27,492 38,028 29,835 24.48%
PBT 4,994 504 12,544 18 -4,168 416 14,043 -49.90%
Tax -188 -192 -1,186 0 0 0 -1,443 -74.39%
NP 4,806 312 11,358 18 -4,168 416 12,600 -47.49%
-
NP to SH 5,008 820 6,641 481 -3,152 896 5,592 -7.10%
-
Tax Rate 3.76% 38.10% 9.45% 0.00% - 0.00% 10.28% -
Total Cost 36,594 24,856 26,962 27,920 31,660 37,612 17,235 65.42%
-
Net Worth 202,280 198,051 197,974 193,743 189,529 193,738 141,121 27.21%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 202,280 198,051 197,974 193,743 189,529 193,738 141,121 27.21%
NOSH 421,533 421,454 421,372 421,288 421,227 421,171 421,171 0.05%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.61% 1.24% 29.64% 0.07% -15.16% 1.09% 42.23% -
ROE 2.48% 0.41% 3.35% 0.25% -1.66% 0.46% 3.96% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.82 5.97 9.10 6.63 6.53 9.03 9.73 0.61%
EPS 1.18 0.20 1.58 0.12 -0.74 0.20 1.33 -7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.47 0.46 0.45 0.46 0.46 2.88%
Adjusted Per Share Value based on latest NOSH - 421,288
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.37 4.48 6.83 4.98 4.90 6.77 5.31 24.50%
EPS 0.89 0.15 1.18 0.09 -0.56 0.16 1.00 -7.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3603 0.3528 0.3526 0.3451 0.3376 0.3451 0.2514 27.19%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.26 1.25 1.26 1.27 1.21 1.30 1.30 -
P/RPS 12.83 20.93 13.85 19.15 18.54 14.40 13.37 -2.71%
P/EPS 106.03 642.36 79.92 1,111.29 -161.68 611.07 71.32 30.35%
EY 0.94 0.16 1.25 0.09 -0.62 0.16 1.40 -23.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.66 2.68 2.76 2.69 2.83 2.83 -4.78%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 27/02/19 26/11/18 29/08/18 31/05/18 26/02/18 -
Price 1.23 1.28 1.27 1.27 1.29 1.26 1.23 -
P/RPS 12.52 21.43 13.96 19.15 19.76 13.95 12.65 -0.68%
P/EPS 103.50 657.77 80.55 1,111.29 -172.37 592.27 67.48 33.10%
EY 0.97 0.15 1.24 0.09 -0.58 0.17 1.48 -24.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.72 2.70 2.76 2.87 2.74 2.67 -2.77%

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