Highlights

[HCK] QoQ Quarter Result on 2020-06-30 [#2]

Stock [HCK]: HCK CAPITAL GROUP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -47.45%    YoY -     -75.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 14,293 17,440 45,001 24,665 14,408 6,292 17,366 -12.19%
  QoQ % -18.04% -61.25% 82.45% 71.19% 128.99% -63.77% -
  Horiz. % 82.30% 100.43% 259.13% 142.03% 82.97% 36.23% 100.00%
PBT 2,305 1,606 6,033 3,447 2,371 126 12,530 -67.69%
  QoQ % 43.52% -73.38% 75.02% 45.38% 1,781.75% -98.99% -
  Horiz. % 18.40% 12.82% 48.15% 27.51% 18.92% 1.01% 100.00%
Tax -1,227 -551 -4,349 -799 -47 -48 -1,186 2.29%
  QoQ % -122.69% 87.33% -444.31% -1,600.00% 2.08% 95.95% -
  Horiz. % 103.46% 46.46% 366.69% 67.37% 3.96% 4.05% 100.00%
NP 1,078 1,055 1,684 2,648 2,324 78 11,344 -79.21%
  QoQ % 2.18% -37.35% -36.40% 13.94% 2,879.49% -99.31% -
  Horiz. % 9.50% 9.30% 14.84% 23.34% 20.49% 0.69% 100.00%
NP to SH 557 1,060 1,982 2,420 2,298 205 6,280 -80.14%
  QoQ % -47.45% -46.52% -18.10% 5.31% 1,020.98% -96.74% -
  Horiz. % 8.87% 16.88% 31.56% 38.54% 36.59% 3.26% 100.00%
Tax Rate 53.23 % 34.31 % 72.09 % 23.18 % 1.98 % 38.10 % 9.47 % 216.47%
  QoQ % 55.14% -52.41% 211.00% 1,070.71% -94.80% 302.32% -
  Horiz. % 562.09% 362.30% 761.25% 244.77% 20.91% 402.32% 100.00%
Total Cost 13,215 16,385 43,317 22,017 12,084 6,214 6,022 68.95%
  QoQ % -19.35% -62.17% 96.74% 82.20% 94.46% 3.19% -
  Horiz. % 219.45% 272.09% 719.31% 365.61% 200.66% 103.19% 100.00%
Net Worth 203,453 207,657 206,939 202,343 202,280 198,051 197,974 1.84%
  QoQ % -2.02% 0.35% 2.27% 0.03% 2.13% 0.04% -
  Horiz. % 102.77% 104.89% 104.53% 102.21% 102.17% 100.04% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 203,453 207,657 206,939 202,343 202,280 198,051 197,974 1.84%
  QoQ % -2.02% 0.35% 2.27% 0.03% 2.13% 0.04% -
  Horiz. % 102.77% 104.89% 104.53% 102.21% 102.17% 100.04% 100.00%
NOSH 423,862 423,790 422,326 421,550 421,417 421,387 421,223 0.42%
  QoQ % 0.02% 0.35% 0.18% 0.03% 0.01% 0.04% -
  Horiz. % 100.63% 100.61% 100.26% 100.08% 100.05% 100.04% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.54 % 6.05 % 3.74 % 10.74 % 16.13 % 1.24 % 65.32 % -76.32%
  QoQ % 24.63% 61.76% -65.18% -33.42% 1,200.81% -98.10% -
  Horiz. % 11.54% 9.26% 5.73% 16.44% 24.69% 1.90% 100.00%
ROE 0.27 % 0.51 % 0.96 % 1.20 % 1.14 % 0.10 % 3.17 % -80.67%
  QoQ % -47.06% -46.88% -20.00% 5.26% 1,040.00% -96.85% -
  Horiz. % 8.52% 16.09% 30.28% 37.85% 35.96% 3.15% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.37 4.12 10.66 5.85 3.42 1.49 4.12 -12.55%
  QoQ % -18.20% -61.35% 82.22% 71.05% 129.53% -63.83% -
  Horiz. % 81.80% 100.00% 258.74% 141.99% 83.01% 36.17% 100.00%
EPS 0.13 0.25 0.47 0.57 0.55 0.05 1.49 -80.36%
  QoQ % -48.00% -46.81% -17.54% 3.64% 1,000.00% -96.64% -
  Horiz. % 8.72% 16.78% 31.54% 38.26% 36.91% 3.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4800 0.4900 0.4900 0.4800 0.4800 0.4700 0.4700 1.41%
  QoQ % -2.04% 0.00% 2.08% 0.00% 2.13% 0.00% -
  Horiz. % 102.13% 104.26% 104.26% 102.13% 102.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 424,160
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.37 4.11 10.61 5.82 3.40 1.48 4.09 -12.12%
  QoQ % -18.00% -61.26% 82.30% 71.18% 129.73% -63.81% -
  Horiz. % 82.40% 100.49% 259.41% 142.30% 83.13% 36.19% 100.00%
EPS 0.13 0.25 0.47 0.57 0.54 0.05 1.48 -80.27%
  QoQ % -48.00% -46.81% -17.54% 5.56% 980.00% -96.62% -
  Horiz. % 8.78% 16.89% 31.76% 38.51% 36.49% 3.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4797 0.4896 0.4879 0.4770 0.4769 0.4669 0.4667 1.85%
  QoQ % -2.02% 0.35% 2.29% 0.02% 2.14% 0.04% -
  Horiz. % 102.79% 104.91% 104.54% 102.21% 102.19% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.2300 1.2200 1.2200 1.2300 1.2600 1.2500 1.2600 -
P/RPS 36.48 29.65 11.45 21.02 36.85 83.71 30.56 12.54%
  QoQ % 23.04% 158.95% -45.53% -42.96% -55.98% 173.92% -
  Horiz. % 119.37% 97.02% 37.47% 68.78% 120.58% 273.92% 100.00%
P/EPS 936.00 487.76 259.96 214.26 231.06 2,569.43 84.51 397.60%
  QoQ % 91.90% 87.63% 21.33% -7.27% -91.01% 2,940.39% -
  Horiz. % 1,107.56% 577.16% 307.61% 253.53% 273.41% 3,040.39% 100.00%
EY 0.11 0.21 0.38 0.47 0.43 0.04 1.18 -79.47%
  QoQ % -47.62% -44.74% -19.15% 9.30% 975.00% -96.61% -
  Horiz. % 9.32% 17.80% 32.20% 39.83% 36.44% 3.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.56 2.49 2.49 2.56 2.63 2.66 2.68 -3.01%
  QoQ % 2.81% 0.00% -2.73% -2.66% -1.13% -0.75% -
  Horiz. % 95.52% 92.91% 92.91% 95.52% 98.13% 99.25% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 11/06/20 27/02/20 27/11/19 28/08/19 29/05/19 27/02/19 -
Price 1.1800 1.2000 1.2900 1.2300 1.2300 1.2800 1.2700 -
P/RPS 34.99 29.16 12.11 21.02 35.98 85.72 30.80 8.88%
  QoQ % 19.99% 140.79% -42.39% -41.58% -58.03% 178.31% -
  Horiz. % 113.60% 94.68% 39.32% 68.25% 116.82% 278.31% 100.00%
P/EPS 897.95 479.76 274.87 214.26 225.56 2,631.10 85.18 381.47%
  QoQ % 87.17% 74.54% 28.29% -5.01% -91.43% 2,988.87% -
  Horiz. % 1,054.18% 563.23% 322.69% 251.54% 264.80% 3,088.87% 100.00%
EY 0.11 0.21 0.36 0.47 0.44 0.04 1.17 -79.35%
  QoQ % -47.62% -41.67% -23.40% 6.82% 1,000.00% -96.58% -
  Horiz. % 9.40% 17.95% 30.77% 40.17% 37.61% 3.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.46 2.45 2.63 2.56 2.56 2.72 2.70 -6.02%
  QoQ % 0.41% -6.84% 2.73% 0.00% -5.88% 0.74% -
  Horiz. % 91.11% 90.74% 97.41% 94.81% 94.81% 100.74% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS