[HCK] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 61.88%
YoY- 135.76%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 118,178 120,482 101,399 45,274 29,903 24,271 26,979 27.89%
PBT 3,227 8,234 13,391 17,125 12,767 513 10,429 -17.75%
Tax -2,221 -2,596 -6,926 -1,281 -1,437 -53 -155 55.81%
NP 1,006 5,638 6,465 15,844 11,330 460 10,274 -32.09%
-
NP to SH 472 4,920 6,019 10,720 4,547 1,179 7,311 -36.64%
-
Tax Rate 68.83% 31.53% 51.72% 7.48% 11.26% 10.33% 1.49% -
Total Cost 117,172 114,844 94,934 29,430 18,573 23,811 16,705 38.33%
-
Net Worth 244,922 230,581 203,453 202,280 189,529 130,247 102,222 15.66%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 244,922 230,581 203,453 202,280 189,529 130,247 102,222 15.66%
NOSH 454,223 439,102 424,125 421,533 421,227 84,234 55,555 41.91%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 0.85% 4.68% 6.38% 35.00% 37.89% 1.90% 38.08% -
ROE 0.19% 2.13% 2.96% 5.30% 2.40% 0.91% 7.15% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 26.06 28.22 23.92 10.74 7.10 38.76 48.56 -9.84%
EPS 0.10 1.15 1.42 2.54 1.08 1.88 13.16 -55.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.48 0.48 0.45 2.08 1.84 -18.47%
Adjusted Per Share Value based on latest NOSH - 421,533
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 21.05 21.46 18.06 8.06 5.33 4.32 4.81 27.87%
EPS 0.08 0.88 1.07 1.91 0.81 0.21 1.30 -37.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4363 0.4107 0.3624 0.3603 0.3376 0.232 0.1821 15.66%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.17 1.72 1.23 1.26 1.21 5.29 2.89 -
P/RPS 8.33 6.10 5.14 11.73 17.04 13.65 5.95 5.76%
P/EPS 2,085.22 149.28 86.62 49.53 112.08 280.96 21.96 113.51%
EY 0.05 0.67 1.15 2.02 0.89 0.36 4.55 -52.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 3.19 2.56 2.63 2.69 2.54 1.57 16.95%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 23/09/21 27/08/20 28/08/19 29/08/18 29/08/17 25/08/16 -
Price 2.19 2.04 1.18 1.23 1.29 1.24 3.10 -
P/RPS 8.41 7.23 4.93 11.45 18.17 3.20 6.38 4.70%
P/EPS 2,104.44 177.05 83.10 48.35 119.49 65.86 23.56 111.35%
EY 0.05 0.56 1.20 2.07 0.84 1.52 4.25 -52.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 3.78 2.46 2.56 2.87 0.60 1.68 15.83%

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