[HCK] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 57.42%
YoY- 69.46%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 45,274 35,105 38,320 31,015 29,903 33,375 29,835 32.15%
PBT 17,125 12,566 12,544 15,437 12,767 15,268 14,037 14.21%
Tax -1,281 -1,234 -1,186 -1,301 -1,437 -1,395 -1,437 -7.39%
NP 15,844 11,332 11,358 14,136 11,330 13,873 12,600 16.54%
-
NP to SH 10,720 6,622 6,641 7,158 4,547 6,911 5,592 54.50%
-
Tax Rate 7.48% 9.82% 9.45% 8.43% 11.26% 9.14% 10.24% -
Total Cost 29,430 23,773 26,962 16,879 18,573 19,502 17,235 43.00%
-
Net Worth 202,280 198,051 197,974 193,743 189,529 193,738 141,121 27.21%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 202,280 198,051 197,974 193,743 189,529 193,738 141,121 27.21%
NOSH 421,533 421,454 421,372 421,288 421,227 421,171 421,171 0.05%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 35.00% 32.28% 29.64% 45.58% 37.89% 41.57% 42.23% -
ROE 5.30% 3.34% 3.35% 3.69% 2.40% 3.57% 3.96% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.74 8.33 9.10 7.36 7.10 7.92 9.73 6.82%
EPS 2.54 1.57 1.58 1.70 1.08 1.64 1.82 24.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.47 0.46 0.45 0.46 0.46 2.88%
Adjusted Per Share Value based on latest NOSH - 421,288
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.11 6.29 6.86 5.55 5.36 5.98 5.34 32.22%
EPS 1.92 1.19 1.19 1.28 0.81 1.24 1.00 54.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3623 0.3547 0.3546 0.347 0.3395 0.347 0.2528 27.19%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.26 1.25 1.26 1.27 1.21 1.30 1.30 -
P/RPS 11.73 15.00 13.85 17.25 17.04 16.41 13.37 -8.37%
P/EPS 49.53 79.54 79.92 74.73 112.08 79.22 71.32 -21.63%
EY 2.02 1.26 1.25 1.34 0.89 1.26 1.40 27.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.66 2.68 2.76 2.69 2.83 2.83 -4.78%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 27/02/19 26/11/18 29/08/18 31/05/18 26/02/18 -
Price 1.23 1.28 1.27 1.27 1.29 1.26 1.23 -
P/RPS 11.45 15.36 13.96 17.25 18.17 15.90 12.65 -6.44%
P/EPS 48.35 81.45 80.55 74.73 119.49 76.79 67.48 -19.97%
EY 2.07 1.23 1.24 1.34 0.84 1.30 1.48 25.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.72 2.70 2.76 2.87 2.74 2.67 -2.77%

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