[HCK] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -0.29%
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 90,366 62,731 45,274 35,105 38,320 31,015 29,903 108.60%
PBT 11,977 18,474 17,125 12,566 12,544 15,437 12,767 -4.15%
Tax -5,243 -2,080 -1,281 -1,234 -1,186 -1,301 -1,437 136.44%
NP 6,734 16,394 15,844 11,332 11,358 14,136 11,330 -29.24%
-
NP to SH 6,905 11,203 10,720 6,622 6,641 7,158 4,547 32.01%
-
Tax Rate 43.78% 11.26% 7.48% 9.82% 9.45% 8.43% 11.26% -
Total Cost 83,632 46,337 29,430 23,773 26,962 16,879 18,573 171.93%
-
Net Worth 206,939 202,343 202,280 198,051 197,974 193,743 189,529 6.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 206,939 202,343 202,280 198,051 197,974 193,743 189,529 6.01%
NOSH 423,772 423,039 421,533 421,454 421,372 421,288 421,227 0.40%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.45% 26.13% 35.00% 32.28% 29.64% 45.58% 37.89% -
ROE 3.34% 5.54% 5.30% 3.34% 3.35% 3.69% 2.40% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.40 14.88 10.74 8.33 9.10 7.36 7.10 108.24%
EPS 1.63 2.66 2.54 1.57 1.58 1.70 1.08 31.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.47 0.47 0.46 0.45 5.82%
Adjusted Per Share Value based on latest NOSH - 421,454
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 16.37 11.36 8.20 6.36 6.94 5.62 5.42 108.52%
EPS 1.25 2.03 1.94 1.20 1.20 1.30 0.82 32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3748 0.3665 0.3664 0.3587 0.3586 0.3509 0.3433 6.01%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.22 1.23 1.26 1.25 1.26 1.27 1.21 -
P/RPS 5.70 8.27 11.73 15.00 13.85 17.25 17.04 -51.71%
P/EPS 74.62 46.28 49.53 79.54 79.92 74.73 112.08 -23.69%
EY 1.34 2.16 2.02 1.26 1.25 1.34 0.89 31.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.56 2.63 2.66 2.68 2.76 2.69 -5.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 28/08/19 29/05/19 27/02/19 26/11/18 29/08/18 -
Price 1.29 1.23 1.23 1.28 1.27 1.27 1.29 -
P/RPS 6.03 8.27 11.45 15.36 13.96 17.25 18.17 -51.96%
P/EPS 78.90 46.28 48.35 81.45 80.55 74.73 119.49 -24.11%
EY 1.27 2.16 2.07 1.23 1.24 1.34 0.84 31.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.56 2.56 2.72 2.70 2.76 2.87 -5.64%

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