[HCK] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 88,473 33,789 29,726 32,103 33,762 22,587 35,025 85.16% QoQ % 161.84% 13.67% -7.40% -4.91% 49.48% -35.51% - Horiz. % 252.60% 96.47% 84.87% 91.66% 96.39% 64.49% 100.00%
PBT 11,498 3,730 404 2,118 -178 883 2,733 159.93% QoQ % 208.26% 823.27% -80.93% 1,289.89% -120.16% -67.69% - Horiz. % 420.71% 136.48% 14.78% 77.50% -6.51% 32.31% 100.00%
Tax -2,763 -1,453 -652 -720 -648 -201 -764 135.06% QoQ % -90.16% -122.85% 9.44% -11.11% -222.39% 73.69% - Horiz. % 361.65% 190.18% 85.34% 94.24% 84.82% 26.31% 100.00%
NP 8,735 2,277 -248 1,398 -826 682 1,969 169.26% QoQ % 283.62% 1,018.15% -117.74% 269.25% -221.11% -65.36% - Horiz. % 443.63% 115.64% -12.60% 71.00% -41.95% 34.64% 100.00%
NP to SH 9,466 1,155 -393 1,078 -683 470 1,726 210.03% QoQ % 719.57% 393.89% -136.46% 257.83% -245.32% -72.77% - Horiz. % 548.44% 66.92% -22.77% 62.46% -39.57% 27.23% 100.00%
Tax Rate 24.03 % 38.95 % 161.39 % 33.99 % - % 22.76 % 27.95 % -9.56% QoQ % -38.31% -75.87% 374.82% 0.00% 0.00% -18.57% - Horiz. % 85.97% 139.36% 577.42% 121.61% 0.00% 81.43% 100.00%
Total Cost 79,738 31,512 29,974 30,705 34,588 21,905 33,056 79.58% QoQ % 153.04% 5.13% -2.38% -11.23% 57.90% -33.73% - Horiz. % 241.22% 95.33% 90.68% 92.89% 104.63% 66.27% 100.00%
Net Worth 245,492 237,858 244,922 244,942 241,812 242,230 230,581 4.25% QoQ % 3.21% -2.88% -0.01% 1.29% -0.17% 5.05% - Horiz. % 106.47% 103.16% 106.22% 106.23% 104.87% 105.05% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 245,492 237,858 244,922 244,942 241,812 242,230 230,581 4.25% QoQ % 3.21% -2.88% -0.01% 1.29% -0.17% 5.05% - Horiz. % 106.47% 103.16% 106.22% 106.23% 104.87% 105.05% 100.00%
NOSH 454,616 440,478 453,560 453,597 439,659 432,554 427,003 4.25% QoQ % 3.21% -2.88% -0.01% 3.17% 1.64% 1.30% - Horiz. % 106.47% 103.16% 106.22% 106.23% 102.96% 101.30% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.87 % 6.74 % -0.83 % 4.35 % -2.45 % 3.02 % 5.62 % 45.41% QoQ % 46.44% 912.05% -119.08% 277.55% -181.13% -46.26% - Horiz. % 175.62% 119.93% -14.77% 77.40% -43.59% 53.74% 100.00%
ROE 3.86 % 0.49 % -0.16 % 0.44 % -0.28 % 0.19 % 0.75 % 197.20% QoQ % 687.76% 406.25% -136.36% 257.14% -247.37% -74.67% - Horiz. % 514.67% 65.33% -21.33% 58.67% -37.33% 25.33% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 19.46 7.67 6.55 7.08 7.68 5.22 8.20 77.64% QoQ % 153.72% 17.10% -7.49% -7.81% 47.13% -36.34% - Horiz. % 237.32% 93.54% 79.88% 86.34% 93.66% 63.66% 100.00%
EPS 2.08 0.26 -0.09 0.24 -0.16 0.11 0.40 199.25% QoQ % 700.00% 388.89% -137.50% 250.00% -245.45% -72.50% - Horiz. % 520.00% 65.00% -22.50% 60.00% -40.00% 27.50% 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 0.5400 0.5400 0.5400 0.5400 0.5500 0.5600 0.5400 - QoQ % 0.00% 0.00% 0.00% -1.82% -1.79% 3.70% - Horiz. % 100.00% 100.00% 100.00% 100.00% 101.85% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 544,189 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 16.26 6.21 5.46 5.90 6.20 4.15 6.44 85.11% QoQ % 161.84% 13.74% -7.46% -4.84% 49.40% -35.56% - Horiz. % 252.48% 96.43% 84.78% 91.61% 96.27% 64.44% 100.00%
EPS 1.74 0.21 -0.07 0.20 -0.13 0.09 0.32 208.27% QoQ % 728.57% 400.00% -135.00% 253.85% -244.44% -71.88% - Horiz. % 543.75% 65.62% -21.88% 62.50% -40.62% 28.13% 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 0.4511 0.4371 0.4501 0.4501 0.4444 0.4451 0.4237 4.25% QoQ % 3.20% -2.89% 0.00% 1.28% -0.16% 5.05% - Horiz. % 106.47% 103.16% 106.23% 106.23% 104.89% 105.05% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.1400 2.1500 2.1700 2.1500 2.1500 2.0000 1.7200 -
P/RPS 11.00 28.03 33.11 30.38 28.00 38.30 20.97 -34.88% QoQ % -60.76% -15.34% 8.99% 8.50% -26.89% 82.64% - Horiz. % 52.46% 133.67% 157.89% 144.87% 133.52% 182.64% 100.00%
P/EPS 102.78 819.94 -2,504.39 904.67 -1,383.99 1,840.66 425.52 -61.11% QoQ % -87.46% 132.74% -376.83% 165.37% -175.19% 332.57% - Horiz. % 24.15% 192.69% -588.55% 212.60% -325.25% 432.57% 100.00%
EY 0.97 0.12 -0.04 0.11 -0.07 0.05 0.24 153.09% QoQ % 708.33% 400.00% -136.36% 257.14% -240.00% -79.17% - Horiz. % 404.17% 50.00% -16.67% 45.83% -29.17% 20.83% 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 3.96 3.98 4.02 3.98 3.91 3.57 3.19 15.46% QoQ % -0.50% -1.00% 1.01% 1.79% 9.52% 11.91% - Horiz. % 124.14% 124.76% 126.02% 124.76% 122.57% 111.91% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 27/05/22 - 25/11/21 23/09/21 -
Price 2.1500 2.1400 2.1900 2.1900 2.1500 2.1500 2.0400 -
P/RPS 11.05 27.90 33.42 30.94 28.00 41.17 24.87 -41.69% QoQ % -60.39% -16.52% 8.02% 10.50% -31.99% 65.54% - Horiz. % 44.43% 112.18% 134.38% 124.41% 112.59% 165.54% 100.00%
P/EPS 103.26 816.12 -2,527.47 921.50 -1,383.99 1,978.70 504.68 -65.18% QoQ % -87.35% 132.29% -374.28% 166.58% -169.94% 292.07% - Horiz. % 20.46% 161.71% -500.81% 182.59% -274.23% 392.07% 100.00%
EY 0.97 0.12 -0.04 0.11 -0.07 0.05 0.20 185.70% QoQ % 708.33% 400.00% -136.36% 257.14% -240.00% -75.00% - Horiz. % 485.00% 60.00% -20.00% 55.00% -35.00% 25.00% 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 3.98 3.96 4.06 4.06 3.91 3.84 3.78 3.49% QoQ % 0.51% -2.46% 0.00% 3.84% 1.82% 1.59% - Horiz. % 105.29% 104.76% 107.41% 107.41% 103.44% 101.59% 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.
Comment
HCK 1Q FY2022_(amended).pdf 
