[HCK] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -4.07%
YoY- -40.46%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 110,569 120,680 101,260 91,876 78,572 63,468 69,760 35.90%
PBT 8,705 11,292 11,648 6,500 8,828 7,824 6,424 22.43%
Tax -3,272 -4,508 -5,960 -2,122 -3,008 -3,558 -2,204 30.10%
NP 5,433 6,784 5,688 4,378 5,820 4,266 4,220 18.32%
-
NP to SH 4,708 6,120 5,328 4,112 4,286 3,234 4,240 7.22%
-
Tax Rate 37.59% 39.92% 51.17% 32.65% 34.07% 45.48% 34.31% -
Total Cost 105,136 113,896 95,572 87,498 72,752 59,202 65,540 36.99%
-
Net Worth 242,230 230,581 212,083 212,022 207,735 203,453 207,657 10.80%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 242,230 230,581 212,083 212,022 207,735 203,453 207,657 10.80%
NOSH 452,233 439,102 424,217 424,160 424,138 424,125 423,988 4.38%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.91% 5.62% 5.62% 4.77% 7.41% 6.72% 6.05% -
ROE 1.94% 2.65% 2.51% 1.94% 2.06% 1.59% 2.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.56 28.26 23.87 21.67 18.53 14.97 16.46 34.06%
EPS 1.09 1.44 1.24 0.97 1.01 0.76 1.00 5.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.50 0.50 0.49 0.48 0.49 9.30%
Adjusted Per Share Value based on latest NOSH - 424,160
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.09 21.93 18.40 16.70 14.28 11.53 12.68 35.86%
EPS 0.86 1.11 0.97 0.75 0.78 0.59 0.77 7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4402 0.419 0.3854 0.3853 0.3775 0.3697 0.3774 10.79%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.00 1.72 1.33 1.26 1.23 1.23 1.22 -
P/RPS 7.82 6.09 5.57 5.82 6.64 8.21 7.41 3.65%
P/EPS 183.75 120.01 105.88 129.94 121.65 161.21 121.94 31.40%
EY 0.54 0.83 0.94 0.77 0.82 0.62 0.82 -24.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 3.19 2.66 2.52 2.51 2.56 2.49 27.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 23/09/21 27/05/21 25/03/21 24/11/20 27/08/20 11/06/20 -
Price 2.15 2.04 1.65 1.33 1.21 1.18 1.20 -
P/RPS 8.41 7.22 6.91 6.14 6.53 7.88 7.29 9.98%
P/EPS 197.53 142.33 131.36 137.15 119.67 154.66 119.94 39.41%
EY 0.51 0.70 0.76 0.73 0.84 0.65 0.83 -27.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 3.78 3.30 2.66 2.47 2.46 2.45 34.89%

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