[HCK] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -451.79%
YoY- -196.8%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 120,680 63,468 41,400 27,492 27,356 19,984 32,490 24.42%
PBT 11,292 7,824 4,994 -4,168 -1,616 -364 10,104 1.86%
Tax -4,508 -3,558 -188 0 -12 408 -718 35.78%
NP 6,784 4,266 4,806 -4,168 -1,628 44 9,386 -5.26%
-
NP to SH 6,120 3,234 5,008 -3,152 -1,062 288 8,752 -5.78%
-
Tax Rate 39.92% 45.48% 3.76% - - - 7.11% -
Total Cost 113,896 59,202 36,594 31,660 28,984 19,940 23,104 30.42%
-
Net Worth 230,581 203,453 202,280 189,529 130,247 101,907 88,238 17.34%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 230,581 203,453 202,280 189,529 130,247 101,907 88,238 17.34%
NOSH 439,102 424,125 421,533 421,227 84,234 55,384 51,301 42.97%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.62% 6.72% 11.61% -15.16% -5.95% 0.22% 28.89% -
ROE 2.65% 1.59% 2.48% -1.66% -0.82% 0.28% 9.92% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 28.26 14.97 9.82 6.53 43.69 36.08 63.33 -12.57%
EPS 1.44 0.76 1.18 -0.74 -1.50 0.36 17.06 -33.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.48 0.48 0.45 2.08 1.84 1.72 -17.54%
Adjusted Per Share Value based on latest NOSH - 421,227
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 21.93 11.53 7.52 5.00 4.97 3.63 5.90 24.43%
EPS 1.11 0.59 0.91 -0.57 -0.19 0.05 1.59 -5.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.419 0.3697 0.3676 0.3444 0.2367 0.1852 0.1604 17.33%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.72 1.23 1.26 1.21 5.29 2.89 3.16 -
P/RPS 6.09 8.21 12.83 18.54 12.11 8.01 4.99 3.37%
P/EPS 120.01 161.21 106.03 -161.68 -311.92 555.77 18.52 36.50%
EY 0.83 0.62 0.94 -0.62 -0.32 0.18 5.40 -26.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.56 2.63 2.69 2.54 1.57 1.84 9.59%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/09/21 27/08/20 28/08/19 29/08/18 29/08/17 25/08/16 20/08/15 -
Price 2.04 1.18 1.23 1.29 1.24 3.10 3.00 -
P/RPS 7.22 7.88 12.52 19.76 2.84 8.59 4.74 7.25%
P/EPS 142.33 154.66 103.50 -172.37 -73.11 596.15 17.58 41.65%
EY 0.70 0.65 0.97 -0.58 -1.37 0.17 5.69 -29.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 2.46 2.56 2.87 0.60 1.68 1.74 13.79%

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