[HCK] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 7.82%
YoY- -51.66%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 116,689 115,874 120,482 99,750 91,875 103,929 101,399 9.78%
PBT 6,350 6,408 8,234 7,806 6,500 12,653 13,391 -39.10%
Tax -3,103 -2,320 -2,596 -3,059 -2,120 -6,604 -6,926 -41.36%
NP 3,247 4,088 5,638 4,747 4,380 6,049 6,465 -36.73%
-
NP to SH 2,845 3,792 4,920 3,751 3,479 5,197 6,019 -39.23%
-
Tax Rate 48.87% 36.20% 31.53% 39.19% 32.62% 52.19% 51.72% -
Total Cost 113,442 111,786 114,844 95,003 87,495 97,880 94,934 12.57%
-
Net Worth 241,812 242,230 230,581 212,083 212,022 207,735 203,453 12.16%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 241,812 242,230 230,581 212,083 212,022 207,735 203,453 12.16%
NOSH 453,352 452,233 439,102 424,217 424,160 424,138 424,125 4.53%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.78% 3.53% 4.68% 4.76% 4.77% 5.82% 6.38% -
ROE 1.18% 1.57% 2.13% 1.77% 1.64% 2.50% 2.96% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.54 26.79 28.22 23.52 21.67 24.51 23.92 7.15%
EPS 0.65 0.88 1.15 0.88 0.82 1.23 1.42 -40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.54 0.50 0.50 0.49 0.48 9.47%
Adjusted Per Share Value based on latest NOSH - 424,217
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 21.21 21.06 21.90 18.13 16.70 18.89 18.43 9.79%
EPS 0.52 0.69 0.89 0.68 0.63 0.94 1.09 -38.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4395 0.4402 0.419 0.3854 0.3853 0.3775 0.3697 12.18%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.15 2.00 1.72 1.33 1.26 1.23 1.23 -
P/RPS 8.10 7.47 6.10 5.66 5.82 5.02 5.14 35.30%
P/EPS 332.26 228.14 149.28 150.40 153.58 100.34 86.62 144.44%
EY 0.30 0.44 0.67 0.66 0.65 1.00 1.15 -59.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 3.57 3.19 2.66 2.52 2.51 2.56 32.52%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 23/09/21 27/05/21 25/03/21 24/11/20 27/08/20 -
Price 2.15 2.15 2.04 1.65 1.33 1.21 1.18 -
P/RPS 8.10 8.03 7.23 7.02 6.14 4.94 4.93 39.11%
P/EPS 332.26 245.25 177.05 186.58 162.11 98.71 83.10 151.27%
EY 0.30 0.41 0.56 0.54 0.62 1.01 1.20 -60.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 3.84 3.78 3.30 2.66 2.47 2.46 36.08%

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