[HCK] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 44,608 32,103 25,315 17,440 6,292 9,507 5,967 39.81% YoY % 38.95% 26.81% 45.15% 177.18% -33.82% 59.33% - Horiz. % 747.58% 538.01% 424.25% 292.27% 105.45% 159.33% 100.00%
PBT 6,858 2,118 2,912 1,606 126 104 -1,127 - YoY % 223.80% -27.27% 81.32% 1,174.60% 21.15% 109.23% - Horiz. % -608.52% -187.93% -258.39% -142.50% -11.18% -9.23% 100.00%
Tax -2,483 -720 -1,490 -551 -48 0 -42 97.31% YoY % -244.86% 51.68% -170.42% -1,047.92% 0.00% 0.00% - Horiz. % 5,911.90% 1,714.29% 3,547.62% 1,311.90% 114.29% -0.00% 100.00%
NP 4,375 1,398 1,422 1,055 78 104 -1,169 - YoY % 212.95% -1.69% 34.79% 1,252.56% -25.00% 108.90% - Horiz. % -374.25% -119.59% -121.64% -90.25% -6.67% -8.90% 100.00%
NP to SH 4,290 1,078 1,332 1,060 205 224 -1,095 - YoY % 297.96% -19.07% 25.66% 417.07% -8.48% 120.46% - Horiz. % -391.78% -98.45% -121.64% -96.80% -18.72% -20.46% 100.00%
Tax Rate 36.21 % 33.99 % 51.17 % 34.31 % 38.10 % - % - % - YoY % 6.53% -33.57% 49.14% -9.95% 0.00% 0.00% - Horiz. % 95.04% 89.21% 134.30% 90.05% 100.00% - -
Total Cost 40,233 30,705 23,893 16,385 6,214 9,403 7,136 33.39% YoY % 31.03% 28.51% 45.82% 163.68% -33.91% 31.77% - Horiz. % 563.80% 430.28% 334.82% 229.61% 87.08% 131.77% 100.00%
Net Worth 257,676 244,942 212,083 207,657 198,051 193,738 132,872 11.67% YoY % 5.20% 15.49% 2.13% 4.85% 2.23% 45.81% - Horiz. % 193.93% 184.34% 159.61% 156.28% 149.05% 145.81% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 11.67% YoY % 5.20% 15.49% 2.13% 4.85% 2.23% 45.81% - Horiz. % 193.93% 184.34% 159.61% 156.28% 149.05% 145.81% 100.00%
NOSH 460,136 453,597 424,167 423,790 421,387 421,170 63,881 38.95% YoY % 1.44% 6.94% 0.09% 0.57% 0.05% 559.30% - Horiz. % 720.30% 710.07% 664.00% 663.41% 659.64% 659.30% 100.00%
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 9.81 % 4.35 % 5.62 % 6.05 % 1.24 % 1.09 % -19.59 % - YoY % 125.52% -22.60% -7.11% 387.90% 13.76% 105.56% - Horiz. % -50.08% -22.21% -28.69% -30.88% -6.33% -5.56% 100.00%
ROE 1.66 % 0.44 % 0.63 % 0.51 % 0.10 % 0.12 % -0.82 % - YoY % 277.27% -30.16% 23.53% 410.00% -16.67% 114.63% - Horiz. % -202.44% -53.66% -76.83% -62.20% -12.20% -14.63% 100.00%
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 9.69 7.08 5.97 4.12 1.49 2.26 9.34 0.61% YoY % 36.86% 18.59% 44.90% 176.51% -34.07% -75.80% - Horiz. % 103.75% 75.80% 63.92% 44.11% 15.95% 24.20% 100.00%
EPS 0.93 0.24 0.31 0.25 0.05 0.05 -1.71 - YoY % 287.50% -22.58% 24.00% 400.00% 0.00% 102.92% - Horiz. % -54.39% -14.04% -18.13% -14.62% -2.92% -2.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5600 0.5400 0.5000 0.4900 0.4700 0.4600 2.0800 -19.64% YoY % 3.70% 8.00% 2.04% 4.26% 2.17% -77.88% - Horiz. % 26.92% 25.96% 24.04% 23.56% 22.60% 22.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 544,189 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 8.20 5.90 4.65 3.20 1.16 1.75 1.10 39.75% YoY % 38.98% 26.88% 45.31% 175.86% -33.71% 59.09% - Horiz. % 745.45% 536.36% 422.73% 290.91% 105.45% 159.09% 100.00%
EPS 0.79 0.20 0.24 0.19 0.04 0.04 -0.20 - YoY % 295.00% -16.67% 26.32% 375.00% 0.00% 120.00% - Horiz. % -395.00% -100.00% -120.00% -95.00% -20.00% -20.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4735 0.4501 0.3897 0.3816 0.3639 0.3560 0.2442 11.66% YoY % 5.20% 15.50% 2.12% 4.86% 2.22% 45.78% - Horiz. % 193.90% 184.32% 159.58% 156.27% 149.02% 145.78% 100.00%
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 2.1700 2.1500 1.3300 1.2200 1.2500 1.3000 3.9000 -
P/RPS 22.38 30.38 22.28 29.65 83.71 57.59 41.75 -9.87% YoY % -26.33% 36.36% -24.86% -64.58% 45.36% 37.94% - Horiz. % 53.60% 72.77% 53.37% 71.02% 200.50% 137.94% 100.00%
P/EPS 232.75 904.67 423.53 487.76 2,569.43 2,444.29 -227.52 - YoY % -74.27% 113.60% -13.17% -81.02% 5.12% 1,174.32% - Horiz. % -102.30% -397.62% -186.15% -214.38% -1,129.32% -1,074.32% 100.00%
EY 0.43 0.11 0.24 0.21 0.04 0.04 -0.44 - YoY % 290.91% -54.17% 14.29% 425.00% 0.00% 109.09% - Horiz. % -97.73% -25.00% -54.55% -47.73% -9.09% -9.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.88 3.98 2.66 2.49 2.66 2.83 1.88 12.83% YoY % -2.51% 49.62% 6.83% -6.39% -6.01% 50.53% - Horiz. % 206.38% 211.70% 141.49% 132.45% 141.49% 150.53% 100.00%
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 2.1500 2.1900 1.6500 1.2000 1.2800 1.2600 5.4000 -
P/RPS 22.18 30.94 27.65 29.16 85.72 55.82 57.81 -14.75% YoY % -28.31% 11.90% -5.18% -65.98% 53.57% -3.44% - Horiz. % 38.37% 53.52% 47.83% 50.44% 148.28% 96.56% 100.00%
P/EPS 230.60 921.50 525.43 479.76 2,631.10 2,369.08 -315.03 - YoY % -74.98% 75.38% 9.52% -81.77% 11.06% 852.02% - Horiz. % -73.20% -292.51% -166.79% -152.29% -835.19% -752.02% 100.00%
EY 0.43 0.11 0.19 0.21 0.04 0.04 -0.32 - YoY % 290.91% -42.11% -9.52% 425.00% 0.00% 112.50% - Horiz. % -134.38% -34.38% -59.38% -65.62% -12.50% -12.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.84 4.06 3.30 2.45 2.72 2.74 2.60 6.71% YoY % -5.42% 23.03% 34.69% -9.93% -0.73% 5.38% - Horiz. % 147.69% 156.15% 126.92% 94.23% 104.62% 105.38% 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 
