[HCK] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 129.73%
YoY- 89.24%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 309,699 86,982 61,829 60,340 31,734 20,700 13,746 67.97%
PBT 10,867 13,069 2,522 5,646 3,912 2,497 -2,084 -
Tax -80 -4,819 -1,372 -2,254 -1,779 -94 0 -
NP 10,787 8,250 1,150 3,392 2,133 2,403 -2,084 -
-
NP to SH 11,112 7,490 685 3,060 1,617 2,504 -1,576 -
-
Tax Rate 0.74% 36.87% 54.40% 39.92% 45.48% 3.76% - -
Total Cost 298,912 78,732 60,679 56,948 29,601 18,297 15,830 63.11%
-
Net Worth 370,264 300,907 244,922 230,581 203,453 202,280 189,529 11.79%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 370,264 300,907 244,922 230,581 203,453 202,280 189,529 11.79%
NOSH 546,303 500,350 454,223 439,102 424,125 421,533 421,227 4.42%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.48% 9.48% 1.86% 5.62% 6.72% 11.61% -15.16% -
ROE 3.00% 2.49% 0.28% 1.33% 0.79% 1.24% -0.83% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 56.88 17.34 13.63 14.13 7.49 4.91 3.26 60.97%
EPS 2.04 1.49 0.15 0.72 0.38 0.59 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.60 0.54 0.54 0.48 0.48 0.45 7.11%
Adjusted Per Share Value based on latest NOSH - 439,102
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 56.28 15.81 11.24 10.97 5.77 3.76 2.50 67.95%
EPS 2.02 1.36 0.12 0.56 0.29 0.46 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6729 0.5469 0.4451 0.419 0.3697 0.3676 0.3444 11.79%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.16 2.20 2.17 1.72 1.23 1.26 1.21 -
P/RPS 3.80 12.68 15.92 12.17 16.43 25.65 37.07 -31.56%
P/EPS 105.84 147.31 1,436.83 240.01 322.42 212.05 -323.37 -
EY 0.94 0.68 0.07 0.42 0.31 0.47 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 3.67 4.02 3.19 2.56 2.63 2.69 2.82%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 24/08/23 25/08/22 23/09/21 27/08/20 28/08/19 29/08/18 -
Price 2.15 2.19 2.19 2.04 1.18 1.23 1.29 -
P/RPS 3.78 12.63 16.07 14.44 15.76 25.04 39.53 -32.35%
P/EPS 105.35 146.64 1,450.07 284.67 309.31 207.01 -344.75 -
EY 0.95 0.68 0.07 0.35 0.32 0.48 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 3.65 4.06 3.78 2.46 2.56 2.87 1.61%

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