[HCK] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 61.88%
YoY- 135.76%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 101,514 90,366 62,731 45,274 35,105 38,320 31,015 120.28%
PBT 13,457 11,977 18,474 17,125 12,566 12,544 15,437 -8.73%
Tax -5,746 -5,243 -2,080 -1,281 -1,234 -1,186 -1,301 168.94%
NP 7,711 6,734 16,394 15,844 11,332 11,358 14,136 -33.21%
-
NP to SH 7,760 6,905 11,203 10,720 6,622 6,641 7,158 5.52%
-
Tax Rate 42.70% 43.78% 11.26% 7.48% 9.82% 9.45% 8.43% -
Total Cost 93,803 83,632 46,337 29,430 23,773 26,962 16,879 213.42%
-
Net Worth 207,657 206,939 202,343 202,280 198,051 197,974 193,743 4.72%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 207,657 206,939 202,343 202,280 198,051 197,974 193,743 4.72%
NOSH 423,988 423,772 423,039 421,533 421,454 421,372 421,288 0.42%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.60% 7.45% 26.13% 35.00% 32.28% 29.64% 45.58% -
ROE 3.74% 3.34% 5.54% 5.30% 3.34% 3.35% 3.69% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 23.95 21.40 14.88 10.74 8.33 9.10 7.36 119.43%
EPS 1.83 1.63 2.66 2.54 1.57 1.58 1.70 5.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.48 0.48 0.47 0.47 0.46 4.29%
Adjusted Per Share Value based on latest NOSH - 421,533
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 18.45 16.42 11.40 8.23 6.38 6.96 5.64 120.20%
EPS 1.41 1.25 2.04 1.95 1.20 1.21 1.30 5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3774 0.3761 0.3677 0.3676 0.3599 0.3598 0.3521 4.73%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.22 1.22 1.23 1.26 1.25 1.26 1.27 -
P/RPS 5.09 5.70 8.27 11.73 15.00 13.85 17.25 -55.64%
P/EPS 66.63 74.62 46.28 49.53 79.54 79.92 74.73 -7.35%
EY 1.50 1.34 2.16 2.02 1.26 1.25 1.34 7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.49 2.56 2.63 2.66 2.68 2.76 -6.62%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 11/06/20 27/02/20 27/11/19 28/08/19 29/05/19 27/02/19 26/11/18 -
Price 1.20 1.29 1.23 1.23 1.28 1.27 1.27 -
P/RPS 5.01 6.03 8.27 11.45 15.36 13.96 17.25 -56.11%
P/EPS 65.53 78.90 46.28 48.35 81.45 80.55 74.73 -8.37%
EY 1.53 1.27 2.16 2.07 1.23 1.24 1.34 9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.63 2.56 2.56 2.72 2.70 2.76 -7.62%

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