[HCK] YoY TTM 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- -38.36%
YoY- 3.98%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 184,091 116,689 91,875 90,366 38,320 29,835 20,585 44.04%
PBT 17,750 6,350 6,500 11,977 12,544 14,037 1,381 53.02%
Tax -5,588 -3,103 -2,120 -5,243 -1,186 -1,437 -100 95.46%
NP 12,162 3,247 4,380 6,734 11,358 12,600 1,281 45.49%
-
NP to SH 11,306 2,845 3,479 6,905 6,641 5,592 1,502 39.97%
-
Tax Rate 31.48% 48.87% 32.62% 43.78% 9.45% 10.24% 7.24% -
Total Cost 171,929 113,442 87,495 83,632 26,962 17,235 19,304 43.94%
-
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 56,781 41.41%
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 6.61% 2.78% 4.77% 7.45% 29.64% 42.23% 6.22% -
ROE 4.61% 1.18% 1.64% 3.34% 3.35% 3.96% 6.30% -
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 40.49 26.54 21.67 21.40 9.10 9.73 36.25 1.85%
EPS 2.49 0.65 0.82 1.63 1.58 1.82 2.65 -1.03%
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 32.79 20.79 16.37 16.10 6.83 5.31 3.67 44.02%
EPS 2.01 0.51 0.62 1.23 1.18 1.00 0.27 39.71%
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 5.28 8.10 5.82 5.70 13.85 13.37 9.05 -8.58%
P/EPS 86.05 332.26 153.58 74.62 79.92 71.32 124.00 -5.90%
EY 1.16 0.30 0.65 1.34 1.25 1.40 0.81 6.16%
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 5.31 8.10 6.14 6.03 13.96 12.65 9.24 -8.81%
P/EPS 86.45 332.26 162.11 78.90 80.55 67.48 126.64 -6.16%
EY 1.16 0.30 0.62 1.27 1.24 1.48 0.79 6.60%
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