[HCK] YoY 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- 224.21%
YoY- -7.61%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
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 33,762 32,947 45,001 17,366 10,061 8,309 9,322 23.89%
PBT -178 -120 6,033 12,530 15,423 5,271 9,399 -
Tax -648 135 -4,349 -1,186 -1,301 -265 -927 -5.78%
NP -826 15 1,684 11,344 14,122 5,006 8,472 -
-
NP to SH -683 264 1,982 6,280 6,797 5,077 5,224 -
-
Tax Rate - - 72.09% 9.47% 8.44% 5.03% 9.86% -
Total Cost 34,588 32,932 43,317 6,022 -4,061 3,303 850 85.35%
-
Net Worth 241,812 212,022 206,939 197,974 141,121 23,848 102,039 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 23,848 102,039 15.45%
NOSH 453,352 424,160 423,772 421,372 421,171 84,234 55,456 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 -2.45% 0.05% 3.74% 65.32% 140.36% 60.25% 90.88% -
ROE -0.28% 0.12% 0.96% 3.17% 4.82% 21.29% 5.12% -
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 7.68 7.77 10.66 4.12 3.28 14.63 16.81 -12.22%
EPS -0.16 0.06 0.47 1.49 2.22 1.83 9.42 -
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 6.11 5.97 8.15 3.15 1.82 1.50 1.69 23.86%
EPS -0.12 0.05 0.36 1.14 1.23 0.92 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4379 0.384 0.3748 0.3586 0.2556 0.0432 0.1848 15.44%
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 28.00 16.22 11.45 30.56 39.64 22.41 18.20 7.43%
P/EPS -1,383.99 2,023.85 259.96 84.51 58.68 36.68 32.48 -
EY -0.07 0.05 0.38 1.18 1.70 2.73 3.08 -
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 28.00 17.12 12.11 30.80 37.51 22.89 18.74 6.91%
P/EPS -1,383.99 2,136.29 274.87 85.18 55.52 37.47 33.44 -
EY -0.07 0.05 0.36 1.17 1.80 2.67 2.99 -
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