[HCK] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -23.07%
YoY- 9.83%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 123,658 128,412 116,689 110,569 120,680 101,260 91,876 21.96%
PBT 5,044 8,472 6,351 8,705 11,292 11,648 6,500 -15.59%
Tax -2,744 -2,880 -3,103 -3,272 -4,508 -5,960 -2,122 18.74%
NP 2,300 5,592 3,248 5,433 6,784 5,688 4,378 -34.96%
-
NP to SH 1,370 4,312 2,846 4,708 6,120 5,328 4,112 -52.03%
-
Tax Rate 54.40% 33.99% 48.86% 37.59% 39.92% 51.17% 32.65% -
Total Cost 121,358 122,820 113,441 105,136 113,896 95,572 87,498 24.44%
-
Net Worth 244,922 244,942 241,812 242,230 230,581 212,083 212,022 10.12%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 244,922 244,942 241,812 242,230 230,581 212,083 212,022 10.12%
NOSH 454,223 453,597 453,352 452,233 439,102 424,217 424,160 4.68%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.86% 4.35% 2.78% 4.91% 5.62% 5.62% 4.77% -
ROE 0.56% 1.76% 1.18% 1.94% 2.65% 2.51% 1.94% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.26 28.31 26.54 25.56 28.26 23.87 21.67 16.58%
EPS 0.30 0.96 0.65 1.09 1.44 1.24 0.97 -54.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.55 0.56 0.54 0.50 0.50 5.27%
Adjusted Per Share Value based on latest NOSH - 452,233
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.40 23.26 21.13 20.03 21.86 18.34 16.64 21.98%
EPS 0.25 0.78 0.52 0.85 1.11 0.96 0.74 -51.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4436 0.4436 0.4379 0.4387 0.4176 0.3841 0.384 10.12%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.17 2.15 2.15 2.00 1.72 1.33 1.26 -
P/RPS 7.96 7.59 8.10 7.82 6.09 5.57 5.82 23.28%
P/EPS 718.41 226.17 332.14 183.75 120.01 105.88 129.94 213.65%
EY 0.14 0.44 0.30 0.54 0.83 0.94 0.77 -68.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 3.98 3.91 3.57 3.19 2.66 2.52 36.64%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 27/05/22 24/02/22 25/11/21 23/09/21 27/05/21 25/03/21 -
Price 2.19 2.19 2.15 2.15 2.04 1.65 1.33 -
P/RPS 8.03 7.74 8.10 8.41 7.22 6.91 6.14 19.64%
P/EPS 725.03 230.38 332.14 197.53 142.33 131.36 137.15 204.39%
EY 0.14 0.43 0.30 0.51 0.70 0.76 0.73 -66.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 4.06 3.91 3.84 3.78 3.30 2.66 32.66%

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