[HCK] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -38.6%
YoY- 417.07%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 91,876 78,572 63,468 69,760 90,367 60,488 41,400 69.72%
PBT 6,500 8,828 7,824 6,424 11,976 7,925 4,994 19.11%
Tax -2,122 -3,008 -3,558 -2,204 -5,242 -1,190 -188 399.49%
NP 4,378 5,820 4,266 4,220 6,734 6,734 4,806 -6.00%
-
NP to SH 4,112 4,286 3,234 4,240 6,906 6,565 5,008 -12.26%
-
Tax Rate 32.65% 34.07% 45.48% 34.31% 43.77% 15.02% 3.76% -
Total Cost 87,498 72,752 59,202 65,540 83,633 53,753 36,594 78.33%
-
Net Worth 212,022 207,735 203,453 207,657 206,939 202,343 202,280 3.17%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 212,022 207,735 203,453 207,657 206,939 202,343 202,280 3.17%
NOSH 424,160 424,138 424,125 423,988 423,772 423,039 421,533 0.41%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.77% 7.41% 6.72% 6.05% 7.45% 11.13% 11.61% -
ROE 1.94% 2.06% 1.59% 2.04% 3.34% 3.24% 2.48% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 21.67 18.53 14.97 16.46 21.40 14.35 9.82 69.09%
EPS 0.97 1.01 0.76 1.00 1.64 1.56 1.18 -12.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.48 0.49 0.49 0.48 0.48 2.74%
Adjusted Per Share Value based on latest NOSH - 423,988
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.64 14.23 11.49 12.63 16.37 10.96 7.50 69.69%
EPS 0.74 0.78 0.59 0.77 1.25 1.19 0.91 -12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.384 0.3762 0.3685 0.3761 0.3748 0.3665 0.3664 3.16%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.26 1.23 1.23 1.22 1.22 1.23 1.26 -
P/RPS 5.82 6.64 8.21 7.41 5.70 8.57 12.83 -40.82%
P/EPS 129.94 121.65 161.21 121.94 74.61 78.98 106.03 14.44%
EY 0.77 0.82 0.62 0.82 1.34 1.27 0.94 -12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.51 2.56 2.49 2.49 2.56 2.63 -2.79%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 24/11/20 27/08/20 11/06/20 27/02/20 27/11/19 28/08/19 -
Price 1.33 1.21 1.18 1.20 1.29 1.23 1.23 -
P/RPS 6.14 6.53 7.88 7.29 6.03 8.57 12.52 -37.67%
P/EPS 137.15 119.67 154.66 119.94 78.89 78.98 103.50 20.54%
EY 0.73 0.84 0.65 0.83 1.27 1.27 0.97 -17.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.47 2.46 2.45 2.63 2.56 2.56 2.57%

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