[HCK] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 32.55%
YoY- -34.71%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 201,956 127,490 110,569 78,572 60,488 27,938 26,365 40.37%
PBT 30,696 8,336 8,705 8,828 7,925 18 -1,840 -
Tax -7,920 -3,766 -3,272 -3,008 -1,190 0 -189 86.31%
NP 22,776 4,569 5,433 5,820 6,734 18 -2,029 -
-
NP to SH 23,368 2,453 4,708 4,286 6,565 481 -1,606 -
-
Tax Rate 25.80% 45.18% 37.59% 34.07% 15.02% 0.00% - -
Total Cost 179,180 122,921 105,136 72,752 53,753 27,920 28,394 35.91%
-
Net Worth 316,839 237,858 242,230 207,735 202,343 193,743 131,663 15.75%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 316,839 237,858 242,230 207,735 202,343 193,743 131,663 15.75%
NOSH 510,929 454,574 452,233 424,138 423,039 421,288 421,171 3.27%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 11.28% 3.58% 4.91% 7.41% 11.13% 0.07% -7.70% -
ROE 7.38% 1.03% 1.94% 2.06% 3.24% 0.25% -1.22% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 39.52 28.94 25.56 18.53 14.35 6.63 8.41 29.40%
EPS 4.57 0.56 1.09 1.01 1.56 0.12 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.54 0.56 0.49 0.48 0.46 0.42 6.70%
Adjusted Per Share Value based on latest NOSH - 424,138
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 35.97 22.71 19.70 14.00 10.77 4.98 4.70 40.35%
EPS 4.16 0.44 0.84 0.76 1.17 0.09 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5644 0.4237 0.4315 0.37 0.3604 0.3451 0.2345 15.75%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.13 2.15 2.00 1.23 1.23 1.27 1.37 -
P/RPS 5.39 7.43 7.82 6.64 8.57 19.15 16.29 -16.82%
P/EPS 46.58 386.02 183.75 121.65 78.98 1,111.29 -267.31 -
EY 2.15 0.26 0.54 0.82 1.27 0.09 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.98 3.57 2.51 2.56 2.76 3.26 0.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 25/11/21 24/11/20 27/11/19 26/11/18 28/11/17 -
Price 2.11 2.14 2.15 1.21 1.23 1.27 1.32 -
P/RPS 5.34 7.39 8.41 6.53 8.57 19.15 15.69 -16.43%
P/EPS 46.14 384.22 197.53 119.67 78.98 1,111.29 -257.55 -
EY 2.17 0.26 0.51 0.84 1.27 0.09 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 3.96 3.84 2.47 2.56 2.76 3.14 1.33%

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