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

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -7.22%
YoY- 18.76%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 62,731 45,274 35,105 38,320 31,015 29,903 33,375 52.24%
PBT 18,474 17,125 12,566 12,544 15,437 12,767 15,268 13.53%
Tax -2,080 -1,281 -1,234 -1,186 -1,301 -1,437 -1,395 30.48%
NP 16,394 15,844 11,332 11,358 14,136 11,330 13,873 11.76%
-
NP to SH 11,203 10,720 6,622 6,641 7,158 4,547 6,911 37.95%
-
Tax Rate 11.26% 7.48% 9.82% 9.45% 8.43% 11.26% 9.14% -
Total Cost 46,337 29,430 23,773 26,962 16,879 18,573 19,502 77.96%
-
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 26.13% 35.00% 32.28% 29.64% 45.58% 37.89% 41.57% -
ROE 5.54% 5.30% 3.34% 3.35% 3.69% 2.40% 3.57% -
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 14.88 10.74 8.33 9.10 7.36 7.10 7.92 52.20%
EPS 2.66 2.54 1.57 1.58 1.70 1.08 1.64 38.00%
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 11.17 8.06 6.25 6.83 5.52 5.33 5.94 52.29%
EPS 2.00 1.91 1.18 1.18 1.28 0.81 1.23 38.23%
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 8.27 11.73 15.00 13.85 17.25 17.04 16.41 -36.64%
P/EPS 46.28 49.53 79.54 79.92 74.73 112.08 79.22 -30.09%
EY 2.16 2.02 1.26 1.25 1.34 0.89 1.26 43.19%
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 8.27 11.45 15.36 13.96 17.25 18.17 15.90 -35.29%
P/EPS 46.28 48.35 81.45 80.55 74.73 119.49 76.79 -28.62%
EY 2.16 2.07 1.23 1.24 1.34 0.84 1.30 40.24%
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