[HCK] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 12.38%
YoY- 17.19%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 196,596 123,477 99,750 101,514 35,105 33,375 21,894 44.14%
PBT 22,490 5,556 7,806 13,457 12,566 15,268 739 76.64%
Tax -7,351 -2,333 -3,059 -5,746 -1,234 -1,395 -83 111.05%
NP 15,139 3,223 4,747 7,711 11,332 13,873 656 68.69%
-
NP to SH 14,518 2,591 3,751 7,760 6,622 6,911 913 58.54%
-
Tax Rate 32.69% 41.99% 39.19% 42.70% 9.82% 9.14% 11.23% -
Total Cost 181,457 120,254 95,003 93,803 23,773 19,502 21,238 42.95%
-
Net Worth 257,676 244,942 212,083 207,657 198,051 193,738 132,872 11.66%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 257,676 244,942 212,083 207,657 198,051 193,738 132,872 11.66%
NOSH 455,125 453,597 424,217 423,988 421,454 421,171 63,881 38.69%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 7.70% 2.61% 4.76% 7.60% 32.28% 41.57% 3.00% -
ROE 5.63% 1.06% 1.77% 3.74% 3.34% 3.57% 0.69% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 42.73 27.22 23.52 23.95 8.33 7.92 34.27 3.74%
EPS 3.16 0.57 0.88 1.83 1.57 1.64 1.43 14.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.50 0.49 0.47 0.46 2.08 -19.63%
Adjusted Per Share Value based on latest NOSH - 423,988
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 35.73 22.44 18.13 18.45 6.38 6.07 3.98 44.14%
EPS 2.64 0.47 0.68 1.41 1.20 1.26 0.17 57.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4683 0.4451 0.3854 0.3774 0.3599 0.3521 0.2415 11.66%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.17 2.15 1.33 1.22 1.25 1.30 3.90 -
P/RPS 5.08 7.90 5.66 5.09 15.00 16.41 11.38 -12.57%
P/EPS 68.78 376.39 150.40 66.63 79.54 79.22 272.88 -20.51%
EY 1.45 0.27 0.66 1.50 1.26 1.26 0.37 25.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 3.98 2.66 2.49 2.66 2.83 1.88 12.82%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 27/05/22 27/05/21 11/06/20 29/05/19 31/05/18 24/05/17 -
Price 2.15 2.19 1.65 1.20 1.28 1.26 5.40 -
P/RPS 5.03 8.05 7.02 5.01 15.36 15.90 15.76 -17.32%
P/EPS 68.14 383.40 186.58 65.53 81.45 76.79 377.83 -24.82%
EY 1.47 0.26 0.54 1.53 1.23 1.30 0.26 33.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 4.06 3.30 2.45 2.72 2.74 2.60 6.71%

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