[HCK] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 115.27%
YoY- 129.96%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 110,569 78,572 60,488 27,938 26,365 16,368 31,965 22.95%
PBT 8,705 8,828 7,925 18 -1,840 -5,185 7,908 1.61%
Tax -3,272 -3,008 -1,190 0 -189 218 508 -
NP 5,433 5,820 6,734 18 -2,029 -4,966 8,416 -7.02%
-
NP to SH 4,708 4,286 6,565 481 -1,606 -4,766 8,210 -8.84%
-
Tax Rate 37.59% 34.07% 15.02% 0.00% - - -6.42% -
Total Cost 105,136 72,752 53,753 27,920 28,394 21,334 23,549 28.29%
-
Net Worth 242,230 207,735 202,343 193,743 131,663 98,104 53,645 28.53%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 242,230 207,735 202,343 193,743 131,663 98,104 53,645 28.53%
NOSH 452,233 424,138 423,039 421,288 421,171 55,426 53,645 42.61%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.91% 7.41% 11.13% 0.07% -7.70% -30.34% 26.33% -
ROE 1.94% 2.06% 3.24% 0.25% -1.22% -4.86% 15.31% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 25.56 18.53 14.35 6.63 8.41 29.53 59.59 -13.14%
EPS 1.09 1.01 1.56 0.12 -0.41 -1.72 15.29 -35.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.49 0.48 0.46 0.42 1.77 1.00 -9.20%
Adjusted Per Share Value based on latest NOSH - 421,288
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 20.09 14.28 10.99 5.08 4.79 2.97 5.81 22.94%
EPS 0.86 0.78 1.19 0.09 -0.29 -0.87 1.49 -8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4402 0.3775 0.3677 0.3521 0.2393 0.1783 0.0975 28.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.00 1.23 1.23 1.27 1.37 3.20 3.05 -
P/RPS 7.82 6.64 8.57 19.15 16.29 10.84 5.12 7.30%
P/EPS 183.75 121.65 78.98 1,111.29 -267.31 -37.21 19.93 44.75%
EY 0.54 0.82 1.27 0.09 -0.37 -2.69 5.02 -31.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 2.51 2.56 2.76 3.26 1.81 3.05 2.65%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 24/11/20 27/11/19 26/11/18 28/11/17 29/11/16 26/11/15 -
Price 2.15 1.21 1.23 1.27 1.32 3.13 3.11 -
P/RPS 8.41 6.53 8.57 19.15 15.69 10.60 5.22 8.26%
P/EPS 197.53 119.67 78.98 1,111.29 -257.55 -36.40 20.32 46.03%
EY 0.51 0.84 1.27 0.09 -0.39 -2.75 4.92 -31.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 2.47 2.56 2.76 3.14 1.77 3.11 3.57%

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