[HCK] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 1279.71%
YoY- 18.76%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 116,689 91,876 90,367 38,320 29,835 20,585 33,296 23.22%
PBT 6,351 6,500 11,976 12,544 14,043 1,382 16,758 -14.91%
Tax -3,103 -2,122 -5,242 -1,186 -1,443 -101 -2,011 7.48%
NP 3,248 4,378 6,734 11,358 12,600 1,281 14,747 -22.27%
-
NP to SH 2,846 4,112 6,906 6,641 5,592 1,502 11,345 -20.56%
-
Tax Rate 48.86% 32.65% 43.77% 9.45% 10.28% 7.31% 12.00% -
Total Cost 113,441 87,498 83,633 26,962 17,235 19,304 18,549 35.19%
-
Net Worth 241,812 212,022 206,939 197,974 141,121 23,848 102,027 15.45%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 241,812 212,022 206,939 197,974 141,121 23,848 102,027 15.45%
NOSH 453,352 424,160 423,772 421,372 421,171 84,234 55,449 41.88%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 2.78% 4.77% 7.45% 29.64% 42.23% 6.22% 44.29% -
ROE 1.18% 1.94% 3.34% 3.35% 3.96% 6.30% 11.12% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 26.54 21.67 21.40 9.10 9.73 36.25 60.05 -12.71%
EPS 0.65 0.97 1.64 1.58 1.33 0.54 20.46 -43.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.50 0.49 0.47 0.46 0.42 1.84 -18.21%
Adjusted Per Share Value based on latest NOSH - 421,372
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 20.79 16.37 16.10 6.83 5.31 3.67 5.93 23.23%
EPS 0.51 0.73 1.23 1.18 1.00 0.27 2.02 -20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4307 0.3777 0.3686 0.3526 0.2514 0.0425 0.1817 15.45%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.15 1.26 1.22 1.26 1.30 3.28 3.06 -
P/RPS 8.10 5.82 5.70 13.85 13.37 9.05 5.10 8.00%
P/EPS 332.14 129.94 74.61 79.92 71.32 124.00 14.96 67.56%
EY 0.30 0.77 1.34 1.25 1.40 0.81 6.69 -40.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 2.52 2.49 2.68 2.83 7.81 1.66 15.33%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/03/21 27/02/20 27/02/19 26/02/18 24/02/17 23/02/16 -
Price 2.15 1.33 1.29 1.27 1.23 3.35 3.15 -
P/RPS 8.10 6.14 6.03 13.96 12.65 9.24 5.25 7.48%
P/EPS 332.14 137.15 78.89 80.55 67.48 126.64 15.40 66.76%
EY 0.30 0.73 1.27 1.24 1.48 0.79 6.50 -40.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 2.66 2.63 2.70 2.67 7.98 1.71 14.76%

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