Highlights

[DFCITY] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -36.93%    YoY -     11.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 36,452 37,933 38,308 40,050 46,048 39,954 35,644 1.50%
  QoQ % -3.90% -0.98% -4.35% -13.03% 15.25% 12.09% -
  Horiz. % 102.27% 106.42% 107.47% 112.36% 129.19% 112.09% 100.00%
PBT 2,216 1,848 1,918 2,210 3,388 1,667 1,765 16.35%
  QoQ % 19.91% -3.68% -13.18% -34.77% 103.24% -5.57% -
  Horiz. % 125.53% 104.68% 108.69% 125.19% 191.92% 94.43% 100.00%
Tax -160 -902 -816 -790 -1,152 -836 -688 -62.15%
  QoQ % 82.26% -10.54% -3.29% 31.42% -37.80% -21.51% -
  Horiz. % 23.26% 131.10% 118.60% 114.83% 167.44% 121.51% 100.00%
NP 2,056 946 1,102 1,420 2,236 831 1,077 53.80%
  QoQ % 117.34% -14.21% -22.35% -36.49% 169.07% -22.87% -
  Horiz. % 190.84% 87.81% 102.35% 131.81% 207.55% 77.13% 100.00%
NP to SH 2,048 968 1,116 1,496 2,372 867 1,121 49.36%
  QoQ % 111.57% -13.26% -25.40% -36.93% 173.59% -22.68% -
  Horiz. % 182.64% 86.33% 99.52% 133.41% 211.53% 77.32% 100.00%
Tax Rate 7.22 % 48.81 % 42.53 % 35.75 % 34.00 % 50.15 % 38.97 % -67.47%
  QoQ % -85.21% 14.77% 18.97% 5.15% -32.20% 28.69% -
  Horiz. % 18.53% 125.25% 109.14% 91.74% 87.25% 128.69% 100.00%
Total Cost 34,396 36,987 37,205 38,630 43,812 39,123 34,566 -0.33%
  QoQ % -7.01% -0.59% -3.69% -11.83% 11.99% 13.18% -
  Horiz. % 99.51% 107.00% 107.63% 111.76% 126.75% 113.18% 100.00%
Net Worth 53,768 53,085 52,970 52,789 53,001 52,144 52,358 1.79%
  QoQ % 1.29% 0.22% 0.34% -0.40% 1.64% -0.41% -
  Horiz. % 102.69% 101.39% 101.17% 100.82% 101.23% 99.59% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 53,768 53,085 52,970 52,789 53,001 52,144 52,358 1.79%
  QoQ % 1.29% 0.22% 0.34% -0.40% 1.64% -0.41% -
  Horiz. % 102.69% 101.39% 101.17% 100.82% 101.23% 99.59% 100.00%
NOSH 80,000 79,743 79,714 79,574 80,135 79,732 80,095 -0.08%
  QoQ % 0.32% 0.04% 0.18% -0.70% 0.51% -0.45% -
  Horiz. % 99.88% 99.56% 99.52% 99.35% 100.05% 99.55% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.64 % 2.49 % 2.88 % 3.55 % 4.86 % 2.08 % 3.02 % 51.59%
  QoQ % 126.51% -13.54% -18.87% -26.95% 133.65% -31.13% -
  Horiz. % 186.75% 82.45% 95.36% 117.55% 160.93% 68.87% 100.00%
ROE 3.81 % 1.82 % 2.11 % 2.83 % 4.48 % 1.66 % 2.14 % 46.84%
  QoQ % 109.34% -13.74% -25.44% -36.83% 169.88% -22.43% -
  Horiz. % 178.04% 85.05% 98.60% 132.24% 209.35% 77.57% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 45.57 47.57 48.06 50.33 57.46 50.11 44.50 1.60%
  QoQ % -4.20% -1.02% -4.51% -12.41% 14.67% 12.61% -
  Horiz. % 102.40% 106.90% 108.00% 113.10% 129.12% 112.61% 100.00%
EPS 2.56 1.21 1.40 1.88 2.96 1.08 1.40 49.48%
  QoQ % 111.57% -13.57% -25.53% -36.49% 174.07% -22.86% -
  Horiz. % 182.86% 86.43% 100.00% 134.29% 211.43% 77.14% 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 0.6721 0.6657 0.6645 0.6634 0.6614 0.6540 0.6537 1.87%
  QoQ % 0.96% 0.18% 0.17% 0.30% 1.13% 0.05% -
  Horiz. % 102.81% 101.84% 101.65% 101.48% 101.18% 100.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 41.42 43.11 43.53 45.51 52.33 45.40 40.51 1.49%
  QoQ % -3.92% -0.96% -4.35% -13.03% 15.26% 12.07% -
  Horiz. % 102.25% 106.42% 107.45% 112.34% 129.18% 112.07% 100.00%
EPS 2.33 1.10 1.27 1.70 2.70 0.99 1.27 49.81%
  QoQ % 111.82% -13.39% -25.29% -37.04% 172.73% -22.05% -
  Horiz. % 183.46% 86.61% 100.00% 133.86% 212.60% 77.95% 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 0.6110 0.6033 0.6020 0.5999 0.6023 0.5926 0.5950 1.78%
  QoQ % 1.28% 0.22% 0.35% -0.40% 1.64% -0.40% -
  Horiz. % 102.69% 101.39% 101.18% 100.82% 101.23% 99.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.3450 0.4000 0.4000 0.3400 0.3900 0.3550 0.4100 -
P/RPS 0.76 0.84 0.83 0.68 0.68 0.71 0.92 -11.95%
  QoQ % -9.52% 1.20% 22.06% 0.00% -4.23% -22.83% -
  Horiz. % 82.61% 91.30% 90.22% 73.91% 73.91% 77.17% 100.00%
P/EPS 13.48 32.95 28.57 18.09 13.18 32.65 29.29 -40.36%
  QoQ % -59.09% 15.33% 57.93% 37.25% -59.63% 11.47% -
  Horiz. % 46.02% 112.50% 97.54% 61.76% 45.00% 111.47% 100.00%
EY 7.42 3.03 3.50 5.53 7.59 3.06 3.41 67.84%
  QoQ % 144.88% -13.43% -36.71% -27.14% 148.04% -10.26% -
  Horiz. % 217.60% 88.86% 102.64% 162.17% 222.58% 89.74% 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 0.51 0.60 0.60 0.51 0.59 0.54 0.63 -13.13%
  QoQ % -15.00% 0.00% 17.65% -13.56% 9.26% -14.29% -
  Horiz. % 80.95% 95.24% 95.24% 80.95% 93.65% 85.71% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 23/11/15 24/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.3350 0.3500 0.4000 0.3500 0.3200 0.4000 0.3900 -
P/RPS 0.74 0.74 0.83 0.70 0.56 0.80 0.88 -10.90%
  QoQ % 0.00% -10.84% 18.57% 25.00% -30.00% -9.09% -
  Horiz. % 84.09% 84.09% 94.32% 79.55% 63.64% 90.91% 100.00%
P/EPS 13.09 28.83 28.57 18.62 10.81 36.79 27.86 -39.53%
  QoQ % -54.60% 0.91% 53.44% 72.25% -70.62% 32.05% -
  Horiz. % 46.98% 103.48% 102.55% 66.83% 38.80% 132.05% 100.00%
EY 7.64 3.47 3.50 5.37 9.25 2.72 3.59 65.37%
  QoQ % 120.17% -0.86% -34.82% -41.95% 240.07% -24.23% -
  Horiz. % 212.81% 96.66% 97.49% 149.58% 257.66% 75.77% 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 0.50 0.53 0.60 0.53 0.48 0.61 0.60 -11.44%
  QoQ % -5.66% -11.67% 13.21% 10.42% -21.31% 1.67% -
  Horiz. % 83.33% 88.33% 100.00% 88.33% 80.00% 101.67% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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