[HCK] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -22.93%
YoY- -27.03%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 118,178 123,477 116,689 115,874 120,482 99,750 91,875 18.32%
PBT 3,227 5,556 6,350 6,408 8,234 7,806 6,500 -37.38%
Tax -2,221 -2,333 -3,103 -2,320 -2,596 -3,059 -2,120 3.16%
NP 1,006 3,223 3,247 4,088 5,638 4,747 4,380 -62.59%
-
NP to SH 472 2,591 2,845 3,792 4,920 3,751 3,479 -73.69%
-
Tax Rate 68.83% 41.99% 48.87% 36.20% 31.53% 39.19% 32.62% -
Total Cost 117,172 120,254 113,442 111,786 114,844 95,003 87,495 21.56%
-
Net Worth 244,922 244,942 241,812 242,230 230,581 212,083 212,022 10.12%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 244,922 244,942 241,812 242,230 230,581 212,083 212,022 10.12%
NOSH 454,223 453,597 453,352 452,233 439,102 424,217 424,160 4.68%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.85% 2.61% 2.78% 3.53% 4.68% 4.76% 4.77% -
ROE 0.19% 1.06% 1.18% 1.57% 2.13% 1.77% 1.64% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 26.06 27.22 26.54 26.79 28.22 23.52 21.67 13.12%
EPS 0.10 0.57 0.65 0.88 1.15 0.88 0.82 -75.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.55 0.56 0.54 0.50 0.50 5.27%
Adjusted Per Share Value based on latest NOSH - 452,233
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.48 22.44 21.21 21.06 21.90 18.13 16.70 18.32%
EPS 0.09 0.47 0.52 0.69 0.89 0.68 0.63 -72.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4451 0.4451 0.4395 0.4402 0.419 0.3854 0.3853 10.12%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.17 2.15 2.15 2.00 1.72 1.33 1.26 -
P/RPS 8.33 7.90 8.10 7.47 6.10 5.66 5.82 27.08%
P/EPS 2,085.22 376.39 332.26 228.14 149.28 150.40 153.58 471.85%
EY 0.05 0.27 0.30 0.44 0.67 0.66 0.65 -81.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 3.98 3.91 3.57 3.19 2.66 2.52 36.64%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 27/05/22 24/02/22 25/11/21 23/09/21 27/05/21 25/03/21 -
Price 2.19 2.19 2.15 2.15 2.04 1.65 1.33 -
P/RPS 8.41 8.05 8.10 8.03 7.23 7.02 6.14 23.40%
P/EPS 2,104.44 383.40 332.26 245.25 177.05 186.58 162.11 454.95%
EY 0.05 0.26 0.30 0.41 0.56 0.54 0.62 -81.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 4.06 3.91 3.84 3.78 3.30 2.66 32.66%

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