Kuala Lumpur - Delayed Quote • MYR
HCK Capital Group Berhad (7105.KL)
At close: 3:24 PM GMT+8
Breakdown
TTM
12/31/2022
12/31/2021
12/31/2020
Total Revenue
239,417.0000
183,568.0000
117,057.0000
91,876.0000
Cost of Revenue
163,908.0000
133,347.0000
84,781.0000
62,924.0000
Gross Profit
75,509.0000
50,221.0000
32,276.0000
28,952.0000
Operating Expense
30,822.0000
26,014.0000
20,875.0000
21,317.0000
Operating Income
44,687.0000
24,207.0000
11,401.0000
7,635.0000
Net Non Operating Interest Income Expense
-12,770.0000
-9,060.0000
-11,700.0000
-7,449.0000
Pretax Income
34,923.0000
18,153.0000
3,631.0000
5,629.0000
Tax Provision
9,332.0000
6,217.0000
1,148.0000
2,122.0000
Net Income Common Stockholders
26,632.0000
10,946.0000
2,118.0000
3,487.0000
Diluted NI Available to Com Stockholders
26,632.0000
10,946.0000
2,118.0000
3,487.0000
Basic EPS
0.05
0.02
0.00
0.01
Diluted EPS
0.05
0.02
0.00
0.01
Basic Average Shares
507,069.7500
454,155.0000
440,023.0000
424,053.0000
Diluted Average Shares
582,251.5000
552,730.0000
539,602.0000
473,670.0000
Rent Expense Supplemental
--
124.0000
54.0000
62.0000
Total Expenses
194,730.0000
159,361.0000
105,656.0000
84,241.0000
Net Income from Continuing & Discontinued Operation
26,632.0000
10,946.0000
2,118.0000
3,487.0000
Normalized Income
27,583.1531
11,799.4638
2,192.5379
3,487.0000
Interest Expense
12,737.0000
9,060.0000
11,700.0000
7,449.0000
Net Interest Income
-12,770.0000
-9,060.0000
-11,700.0000
-7,449.0000
EBIT
47,660.0000
27,213.0000
15,331.0000
13,078.0000
EBITDA
47,660.0000
28,840.0000
16,434.0000
15,246.0000
Reconciled Cost of Revenue
163,908.0000
133,347.0000
84,781.0000
62,924.0000
Reconciled Depreciation
--
1,627.0000
1,103.0000
2,168.0000
Net Income from Continuing Operation Net Minority Interest
26,632.0000
10,946.0000
2,118.0000
3,487.0000
Total Unusual Items Excluding Goodwill
-1,298.0000
-1,298.0000
-109.0000
--
Total Unusual Items
-1,298.0000
-1,298.0000
-109.0000
--
Normalized EBITDA
48,958.0000
30,138.0000
16,543.0000
15,246.0000
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0004
Tax Effect of Unusual Items
-346.8469
-444.5362
-34.4621
--
12/31/2020 - 8/22/2000
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade