[HCK] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 23.59%
YoY- 656.96%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 38,320 31,015 29,903 33,375 29,835 28,083 24,271 35.47%
PBT 12,544 15,437 12,767 15,268 14,037 3,649 513 737.56%
Tax -1,186 -1,301 -1,437 -1,395 -1,437 -150 -53 689.61%
NP 11,358 14,136 11,330 13,873 12,600 3,499 460 742.99%
-
NP to SH 6,641 7,158 4,547 6,911 5,592 4,224 1,179 215.58%
-
Tax Rate 9.45% 8.43% 11.26% 9.14% 10.24% 4.11% 10.33% -
Total Cost 26,962 16,879 18,573 19,502 17,235 24,584 23,811 8.61%
-
Net Worth 197,974 193,743 189,529 193,738 141,121 131,663 130,247 32.09%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 197,974 193,743 189,529 193,738 141,121 131,663 130,247 32.09%
NOSH 421,372 421,288 421,227 421,171 421,171 421,171 84,234 191.63%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 29.64% 45.58% 37.89% 41.57% 42.23% 12.46% 1.90% -
ROE 3.35% 3.69% 2.40% 3.57% 3.96% 3.21% 0.91% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.10 7.36 7.10 7.92 9.73 8.96 38.76 -61.84%
EPS 1.58 1.70 1.08 1.64 1.82 1.35 1.88 -10.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.45 0.46 0.46 0.42 2.08 -62.80%
Adjusted Per Share Value based on latest NOSH - 421,171
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.94 5.62 5.42 6.04 5.40 5.09 4.40 35.38%
EPS 1.20 1.30 0.82 1.25 1.01 0.77 0.21 218.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3586 0.3509 0.3433 0.3509 0.2556 0.2385 0.2359 32.10%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.26 1.27 1.21 1.30 1.30 1.37 5.29 -
P/RPS 13.85 17.25 17.04 16.41 13.37 15.29 13.65 0.97%
P/EPS 79.92 74.73 112.08 79.22 71.32 101.67 280.96 -56.64%
EY 1.25 1.34 0.89 1.26 1.40 0.98 0.36 128.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.76 2.69 2.83 2.83 3.26 2.54 3.63%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 29/08/18 31/05/18 26/02/18 28/11/17 29/08/17 -
Price 1.27 1.27 1.29 1.26 1.23 1.32 1.24 -
P/RPS 13.96 17.25 18.17 15.90 12.65 14.73 3.20 166.27%
P/EPS 80.55 74.73 119.49 76.79 67.48 97.96 65.86 14.32%
EY 1.24 1.34 0.84 1.30 1.48 1.02 1.52 -12.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.76 2.87 2.74 2.67 3.14 0.60 171.82%

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