[HCK] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 52.55%
YoY- -35.42%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 86,982 61,829 60,340 31,734 20,700 13,746 13,678 36.09%
PBT 13,069 2,522 5,646 3,912 2,497 -2,084 -808 -
Tax -4,819 -1,372 -2,254 -1,779 -94 0 -6 204.72%
NP 8,250 1,150 3,392 2,133 2,403 -2,084 -814 -
-
NP to SH 7,490 685 3,060 1,617 2,504 -1,576 -531 -
-
Tax Rate 36.87% 54.40% 39.92% 45.48% 3.76% - - -
Total Cost 78,732 60,679 56,948 29,601 18,297 15,830 14,492 32.57%
-
Net Worth 300,907 244,922 230,581 203,453 202,280 189,529 130,247 14.96%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 300,907 244,922 230,581 203,453 202,280 189,529 130,247 14.96%
NOSH 500,350 454,223 439,102 424,125 421,533 421,227 84,234 34.55%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 9.48% 1.86% 5.62% 6.72% 11.61% -15.16% -5.95% -
ROE 2.49% 0.28% 1.33% 0.79% 1.24% -0.83% -0.41% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 17.34 13.63 14.13 7.49 4.91 3.26 21.84 -3.77%
EPS 1.49 0.15 0.72 0.38 0.59 -0.37 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.54 0.54 0.48 0.48 0.45 2.08 -18.70%
Adjusted Per Share Value based on latest NOSH - 424,125
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 15.81 11.24 10.97 5.77 3.76 2.50 2.49 36.05%
EPS 1.36 0.12 0.56 0.29 0.46 -0.29 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5469 0.4451 0.419 0.3697 0.3676 0.3444 0.2367 14.97%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.20 2.17 1.72 1.23 1.26 1.21 5.29 -
P/RPS 12.68 15.92 12.17 16.43 25.65 37.07 24.22 -10.22%
P/EPS 147.31 1,436.83 240.01 322.42 212.05 -323.37 -623.83 -
EY 0.68 0.07 0.42 0.31 0.47 -0.31 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 4.02 3.19 2.56 2.63 2.69 2.54 6.32%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 23/09/21 27/08/20 28/08/19 29/08/18 29/08/17 -
Price 2.19 2.19 2.04 1.18 1.23 1.29 1.24 -
P/RPS 12.63 16.07 14.44 15.76 25.04 39.53 5.68 14.23%
P/EPS 146.64 1,450.07 284.67 309.31 207.01 -344.75 -146.23 -
EY 0.68 0.07 0.35 0.32 0.48 -0.29 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 4.06 3.78 2.46 2.56 2.87 0.60 35.09%

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