[HCK] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -245.32%
YoY- -358.71%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 63,764 88,473 33,762 32,947 45,001 17,366 10,061 36.01%
PBT 10,346 11,498 -178 -120 6,033 12,530 15,423 -6.43%
Tax -1,685 -2,763 -648 135 -4,349 -1,186 -1,301 4.40%
NP 8,661 8,735 -826 15 1,684 11,344 14,122 -7.82%
-
NP to SH 8,701 9,466 -683 264 1,982 6,280 6,797 4.19%
-
Tax Rate 16.29% 24.03% - - 72.09% 9.47% 8.44% -
Total Cost 55,103 79,738 34,588 32,932 43,317 6,022 -4,061 -
-
Net Worth 359,050 245,492 241,812 212,022 206,939 197,974 141,121 16.83%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 359,050 245,492 241,812 212,022 206,939 197,974 141,121 16.83%
NOSH 544,016 454,616 453,352 424,160 423,772 421,372 421,171 4.35%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.58% 9.87% -2.45% 0.05% 3.74% 65.32% 140.36% -
ROE 2.42% 3.86% -0.28% 0.12% 0.96% 3.17% 4.82% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.72 19.46 7.68 7.77 10.66 4.12 3.28 23.63%
EPS 1.39 2.08 -0.16 0.06 0.47 1.49 2.22 -7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.54 0.55 0.50 0.49 0.47 0.46 6.19%
Adjusted Per Share Value based on latest NOSH - 453,352
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.55 16.02 6.11 5.97 8.15 3.15 1.82 36.04%
EPS 1.58 1.71 -0.12 0.05 0.36 1.14 1.23 4.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6503 0.4446 0.4379 0.384 0.3748 0.3586 0.2556 16.83%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.14 2.14 2.15 1.26 1.22 1.26 1.30 -
P/RPS 18.26 11.00 28.00 16.22 11.45 30.56 39.64 -12.11%
P/EPS 133.80 102.78 -1,383.99 2,023.85 259.96 84.51 58.68 14.71%
EY 0.75 0.97 -0.07 0.05 0.38 1.18 1.70 -12.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 3.96 3.91 2.52 2.49 2.68 2.83 2.27%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 28/02/23 24/02/22 25/03/21 27/02/20 27/02/19 26/02/18 -
Price 2.11 2.15 2.15 1.33 1.29 1.27 1.23 -
P/RPS 18.00 11.05 28.00 17.12 12.11 30.80 37.51 -11.51%
P/EPS 131.92 103.26 -1,383.99 2,136.29 274.87 85.18 55.52 15.50%
EY 0.76 0.97 -0.07 0.05 0.36 1.17 1.80 -13.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.98 3.91 2.66 2.63 2.70 2.67 3.06%

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