[HCK] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -39.55%
YoY- -30.79%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 215,231 183,620 116,689 91,876 90,367 38,320 29,835 38.98%
PBT 33,368 18,308 6,351 6,500 11,976 12,544 14,043 15.50%
Tax -7,625 -5,588 -3,103 -2,122 -5,242 -1,186 -1,443 31.95%
NP 25,743 12,720 3,248 4,378 6,734 11,358 12,600 12.63%
-
NP to SH 26,227 11,864 2,846 4,112 6,906 6,641 5,592 29.36%
-
Tax Rate 22.85% 30.52% 48.86% 32.65% 43.77% 9.45% 10.28% -
Total Cost 189,488 170,900 113,441 87,498 83,633 26,962 17,235 49.09%
-
Net Worth 359,050 245,492 241,812 212,022 206,939 197,974 141,121 16.83%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 359,050 245,492 241,812 212,022 206,939 197,974 141,121 16.83%
NOSH 544,016 454,616 453,352 424,160 423,772 421,372 421,171 4.35%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.96% 6.93% 2.78% 4.77% 7.45% 29.64% 42.23% -
ROE 7.30% 4.83% 1.18% 1.94% 3.34% 3.35% 3.96% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 39.56 40.39 26.54 21.67 21.40 9.10 9.73 26.32%
EPS 4.82 2.61 0.65 0.97 1.64 1.58 1.33 23.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.54 0.55 0.50 0.49 0.47 0.46 6.19%
Adjusted Per Share Value based on latest NOSH - 453,352
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 38.98 33.26 21.13 16.64 16.37 6.94 5.40 38.99%
EPS 4.75 2.15 0.52 0.74 1.25 1.20 1.01 29.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6503 0.4446 0.4379 0.384 0.3748 0.3586 0.2556 16.83%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.14 2.14 2.15 1.26 1.22 1.26 1.30 -
P/RPS 5.41 5.30 8.10 5.82 5.70 13.85 13.37 -13.99%
P/EPS 44.39 82.00 332.14 129.94 74.61 79.92 71.32 -7.59%
EY 2.25 1.22 0.30 0.77 1.34 1.25 1.40 8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 3.96 3.91 2.52 2.49 2.68 2.83 2.27%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 28/02/23 24/02/22 25/03/21 27/02/20 27/02/19 26/02/18 -
Price 2.11 2.15 2.15 1.33 1.29 1.27 1.23 -
P/RPS 5.33 5.32 8.10 6.14 6.03 13.96 12.65 -13.40%
P/EPS 43.77 82.39 332.14 137.15 78.89 80.55 67.48 -6.95%
EY 2.28 1.21 0.30 0.73 1.27 1.24 1.48 7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.98 3.91 2.66 2.63 2.70 2.67 3.06%

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