[HCK] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -18.1%
YoY- -68.44%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 88,473 33,762 32,947 45,001 17,366 10,061 8,309 48.29%
PBT 11,498 -178 -120 6,033 12,530 15,423 5,271 13.87%
Tax -2,763 -648 135 -4,349 -1,186 -1,301 -265 47.77%
NP 8,735 -826 15 1,684 11,344 14,122 5,006 9.71%
-
NP to SH 9,466 -683 264 1,982 6,280 6,797 5,077 10.93%
-
Tax Rate 24.03% - - 72.09% 9.47% 8.44% 5.03% -
Total Cost 79,738 34,588 32,932 43,317 6,022 -4,061 3,303 69.96%
-
Net Worth 245,492 241,812 212,022 206,939 197,974 141,121 23,848 47.46%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 245,492 241,812 212,022 206,939 197,974 141,121 23,848 47.46%
NOSH 454,616 453,352 424,160 423,772 421,372 421,171 84,234 32.42%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 9.87% -2.45% 0.05% 3.74% 65.32% 140.36% 60.25% -
ROE 3.86% -0.28% 0.12% 0.96% 3.17% 4.82% 21.29% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 19.46 7.68 7.77 10.66 4.12 3.28 14.63 4.86%
EPS 2.08 -0.16 0.06 0.47 1.49 2.22 1.83 2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.50 0.49 0.47 0.46 0.42 4.27%
Adjusted Per Share Value based on latest NOSH - 423,772
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 15.76 6.01 5.87 8.02 3.09 1.79 1.48 48.29%
EPS 1.69 -0.12 0.05 0.35 1.12 1.21 0.90 11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4373 0.4307 0.3777 0.3686 0.3526 0.2514 0.0425 47.45%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.14 2.15 1.26 1.22 1.26 1.30 3.28 -
P/RPS 11.00 28.00 16.22 11.45 30.56 39.64 22.41 -11.17%
P/EPS 102.78 -1,383.99 2,023.85 259.96 84.51 58.68 36.68 18.72%
EY 0.97 -0.07 0.05 0.38 1.18 1.70 2.73 -15.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 3.91 2.52 2.49 2.68 2.83 7.81 -10.69%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 25/03/21 27/02/20 27/02/19 26/02/18 24/02/17 -
Price 2.15 2.15 1.33 1.29 1.27 1.23 3.35 -
P/RPS 11.05 28.00 17.12 12.11 30.80 37.51 22.89 -11.42%
P/EPS 103.26 -1,383.99 2,136.29 274.87 85.18 55.52 37.47 18.39%
EY 0.97 -0.07 0.05 0.36 1.17 1.80 2.67 -15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 3.91 2.66 2.63 2.70 2.67 7.98 -10.94%

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