[HCK] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 1739.61%
YoY- 18.76%
Quarter Report
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 45,366 20,700 6,292 38,320 20,954 13,746 9,507 183.16%
PBT 5,944 2,497 126 12,544 14 -2,084 104 1380.11%
Tax -893 -94 -48 -1,186 0 0 0 -
NP 5,051 2,403 78 11,358 14 -2,084 104 1228.01%
-
NP to SH 4,924 2,504 205 6,641 361 -1,576 224 683.24%
-
Tax Rate 15.02% 3.76% 38.10% 9.45% 0.00% - 0.00% -
Total Cost 40,315 18,297 6,214 26,962 20,940 15,830 9,403 163.68%
-
Net Worth 202,343 202,280 198,051 197,974 193,743 189,529 193,738 2.93%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 202,343 202,280 198,051 197,974 193,743 189,529 193,738 2.93%
NOSH 423,039 421,533 421,454 421,372 421,288 421,227 421,171 0.29%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.13% 11.61% 1.24% 29.64% 0.07% -15.16% 1.09% -
ROE 2.43% 1.24% 0.10% 3.35% 0.19% -0.83% 0.12% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.76 4.91 1.49 9.10 4.98 3.26 2.26 182.74%
EPS 1.17 0.59 0.05 1.58 0.09 -0.37 0.05 716.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.47 0.47 0.46 0.45 0.46 2.87%
Adjusted Per Share Value based on latest NOSH - 421,372
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.08 3.69 1.12 6.83 3.73 2.45 1.69 183.53%
EPS 0.88 0.45 0.04 1.18 0.06 -0.28 0.04 683.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3604 0.3603 0.3528 0.3526 0.3451 0.3376 0.3451 2.93%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.23 1.26 1.25 1.26 1.27 1.21 1.30 -
P/RPS 11.43 25.65 83.71 13.85 25.53 37.07 57.59 -65.94%
P/EPS 105.30 212.05 2,569.43 79.92 1,481.72 -323.37 2,444.29 -87.68%
EY 0.95 0.47 0.04 1.25 0.07 -0.31 0.04 724.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.63 2.66 2.68 2.76 2.69 2.83 -6.46%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 27/02/19 26/11/18 29/08/18 31/05/18 -
Price 1.23 1.23 1.28 1.27 1.27 1.29 1.26 -
P/RPS 11.43 25.04 85.72 13.96 25.53 39.53 55.82 -65.22%
P/EPS 105.30 207.01 2,631.10 80.55 1,481.72 -344.75 2,369.08 -87.42%
EY 0.95 0.48 0.04 1.24 0.07 -0.29 0.04 724.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.56 2.72 2.70 2.76 2.87 2.74 -4.42%

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