[HCK] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -126.93%
YoY- 66.29%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 58,929 45,366 20,954 19,774 12,276 23,974 14,477 26.33%
PBT 6,621 5,944 14 -1,380 -3,889 5,931 1,865 23.48%
Tax -2,256 -893 0 -142 164 381 39 -
NP 4,365 5,051 14 -1,522 -3,725 6,312 1,904 14.81%
-
NP to SH 3,215 4,924 361 -1,205 -3,575 6,158 1,160 18.50%
-
Tax Rate 34.07% 15.02% 0.00% - - -6.42% -2.09% -
Total Cost 54,564 40,315 20,940 21,296 16,001 17,662 12,573 27.68%
-
Net Worth 207,735 202,343 193,743 131,663 98,104 53,645 46,196 28.44%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 207,735 202,343 193,743 131,663 98,104 53,645 46,196 28.44%
NOSH 424,138 423,039 421,288 421,171 55,426 53,645 46,196 44.65%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.41% 11.13% 0.07% -7.70% -30.34% 26.33% 13.15% -
ROE 1.55% 2.43% 0.19% -0.92% -3.64% 11.48% 2.51% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 13.90 10.76 4.98 6.31 22.15 44.69 31.34 -12.66%
EPS 0.76 1.17 0.09 -0.31 -1.29 11.47 2.51 -18.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.46 0.42 1.77 1.00 1.00 -11.19%
Adjusted Per Share Value based on latest NOSH - 421,171
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.71 8.24 3.81 3.59 2.23 4.36 2.63 26.34%
EPS 0.58 0.89 0.07 -0.22 -0.65 1.12 0.21 18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3775 0.3677 0.3521 0.2393 0.1783 0.0975 0.084 28.43%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.23 1.23 1.27 1.37 3.20 3.05 3.49 -
P/RPS 8.85 11.43 25.53 21.72 14.45 6.82 11.14 -3.75%
P/EPS 162.20 105.30 1,481.72 -356.41 -49.61 26.57 138.99 2.60%
EY 0.62 0.95 0.07 -0.28 -2.02 3.76 0.72 -2.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.56 2.76 3.26 1.81 3.05 3.49 -5.34%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 27/11/19 26/11/18 28/11/17 29/11/16 26/11/15 20/11/14 -
Price 1.21 1.23 1.27 1.32 3.13 3.11 3.09 -
P/RPS 8.71 11.43 25.53 20.93 14.13 6.96 9.86 -2.04%
P/EPS 159.56 105.30 1,481.72 -343.40 -48.53 27.09 123.06 4.42%
EY 0.63 0.95 0.07 -0.29 -2.06 3.69 0.81 -4.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.56 2.76 3.14 1.77 3.11 3.09 -3.66%

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