[HCK] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 719.57%
YoY- 1485.94%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 64,485 42,374 44,608 88,473 33,789 29,726 32,103 59.13%
PBT 9,953 6,211 6,858 11,498 3,730 404 2,118 180.29%
Tax -1,121 -2,336 -2,483 -2,763 -1,453 -652 -720 34.29%
NP 8,832 3,875 4,375 8,735 2,277 -248 1,398 241.36%
-
NP to SH 10,036 3,200 4,290 9,466 1,155 -393 1,078 341.94%
-
Tax Rate 11.26% 37.61% 36.21% 24.03% 38.95% 161.39% 33.99% -
Total Cost 55,653 38,499 40,233 79,738 31,512 29,974 30,705 48.60%
-
Net Worth 316,839 300,907 257,676 245,492 237,858 244,922 244,942 18.69%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 316,839 300,907 257,676 245,492 237,858 244,922 244,942 18.69%
NOSH 510,929 500,350 455,125 454,616 454,574 454,223 453,597 8.25%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 13.70% 9.14% 9.81% 9.87% 6.74% -0.83% 4.35% -
ROE 3.17% 1.06% 1.66% 3.86% 0.49% -0.16% 0.44% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.62 8.45 9.69 19.46 7.67 6.55 7.08 46.95%
EPS 1.86 0.64 0.93 2.08 0.26 -0.09 0.24 291.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.56 0.54 0.54 0.54 0.54 9.63%
Adjusted Per Share Value based on latest NOSH - 454,616
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 11.49 7.55 7.95 15.76 6.02 5.30 5.72 59.13%
EPS 1.79 0.57 0.76 1.69 0.21 -0.07 0.19 345.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5644 0.536 0.459 0.4373 0.4237 0.4363 0.4363 18.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.13 2.20 2.17 2.14 2.15 2.17 2.15 -
P/RPS 16.88 26.04 22.38 11.00 28.03 33.11 30.38 -32.38%
P/EPS 108.46 344.79 232.75 102.78 819.94 -2,504.39 904.67 -75.65%
EY 0.92 0.29 0.43 0.97 0.12 -0.04 0.11 311.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.67 3.88 3.96 3.98 4.02 3.98 -9.25%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 25/05/23 28/02/23 24/11/22 25/08/22 27/05/22 -
Price 2.11 2.19 2.15 2.15 2.14 2.19 2.19 -
P/RPS 16.72 25.92 22.18 11.05 27.90 33.42 30.94 -33.62%
P/EPS 107.44 343.22 230.60 103.26 816.12 -2,527.47 921.50 -76.10%
EY 0.93 0.29 0.43 0.97 0.12 -0.04 0.11 314.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 3.65 3.84 3.98 3.96 4.06 4.06 -11.14%

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