[HCK] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 98.82%
YoY- -34.71%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 60,340 25,315 91,876 58,929 31,734 17,440 90,367 -23.62%
PBT 5,646 2,912 6,500 6,621 3,912 1,606 11,976 -39.45%
Tax -2,254 -1,490 -2,122 -2,256 -1,779 -551 -5,242 -43.06%
NP 3,392 1,422 4,378 4,365 2,133 1,055 6,734 -36.71%
-
NP to SH 3,060 1,332 4,112 3,215 1,617 1,060 6,906 -41.90%
-
Tax Rate 39.92% 51.17% 32.65% 34.07% 45.48% 34.31% 43.77% -
Total Cost 56,948 23,893 87,498 54,564 29,601 16,385 83,633 -22.61%
-
Net Worth 230,581 212,083 212,022 207,735 203,453 207,657 206,939 7.48%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 230,581 212,083 212,022 207,735 203,453 207,657 206,939 7.48%
NOSH 439,102 424,217 424,160 424,138 424,125 423,988 423,772 2.39%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.62% 5.62% 4.77% 7.41% 6.72% 6.05% 7.45% -
ROE 1.33% 0.63% 1.94% 1.55% 0.79% 0.51% 3.34% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 14.13 5.97 21.67 13.90 7.49 4.12 21.40 -24.19%
EPS 0.72 0.31 0.97 0.76 0.38 0.25 1.64 -42.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.50 0.50 0.49 0.48 0.49 0.49 6.69%
Adjusted Per Share Value based on latest NOSH - 424,138
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.93 4.58 16.64 10.67 5.75 3.16 16.37 -23.62%
EPS 0.55 0.24 0.74 0.58 0.29 0.19 1.25 -42.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4176 0.3841 0.384 0.3762 0.3685 0.3761 0.3748 7.48%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.72 1.33 1.26 1.23 1.23 1.22 1.22 -
P/RPS 12.17 22.28 5.82 8.85 16.43 29.65 5.70 65.88%
P/EPS 240.01 423.53 129.94 162.20 322.42 487.76 74.61 118.07%
EY 0.42 0.24 0.77 0.62 0.31 0.21 1.34 -53.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.66 2.52 2.51 2.56 2.49 2.49 17.97%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/09/21 27/05/21 25/03/21 24/11/20 27/08/20 11/06/20 27/02/20 -
Price 2.04 1.65 1.33 1.21 1.18 1.20 1.29 -
P/RPS 14.44 27.65 6.14 8.71 15.76 29.16 6.03 79.08%
P/EPS 284.67 525.43 137.15 159.56 309.31 479.76 78.89 135.44%
EY 0.35 0.19 0.73 0.63 0.32 0.21 1.27 -57.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 3.30 2.66 2.47 2.46 2.45 2.63 27.38%

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