Highlights

[DFCITY] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -17.83%    YoY -     -13.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 39,864 37,024 56,684 39,417 38,138 36,452 37,933 3.37%
  QoQ % 7.67% -34.68% 43.80% 3.35% 4.63% -3.90% -
  Horiz. % 105.09% 97.60% 149.43% 103.91% 100.54% 96.10% 100.00%
PBT 2,242 2,356 1,649 1,370 1,462 2,216 1,848 13.76%
  QoQ % -4.84% 42.87% 20.31% -6.25% -34.03% 19.91% -
  Horiz. % 121.32% 127.49% 89.23% 74.17% 79.11% 119.91% 100.00%
Tax -536 -604 -800 -409 -284 -160 -902 -29.34%
  QoQ % 11.26% 24.50% -95.44% -44.13% -77.50% 82.26% -
  Horiz. % 59.42% 66.96% 88.69% 45.38% 31.49% 17.74% 100.00%
NP 1,706 1,752 849 961 1,178 2,056 946 48.21%
  QoQ % -2.63% 106.36% -11.69% -18.39% -42.70% 117.34% -
  Horiz. % 180.34% 185.20% 89.75% 101.62% 124.52% 217.34% 100.00%
NP to SH 1,724 1,772 860 968 1,178 2,048 968 46.98%
  QoQ % -2.71% 106.05% -11.16% -17.83% -42.48% 111.57% -
  Horiz. % 178.10% 183.06% 88.84% 100.00% 121.69% 211.57% 100.00%
Tax Rate 23.91 % 25.64 % 48.51 % 29.86 % 19.43 % 7.22 % 48.81 % -37.89%
  QoQ % -6.75% -47.14% 62.46% 53.68% 169.11% -85.21% -
  Horiz. % 48.99% 52.53% 99.39% 61.18% 39.81% 14.79% 100.00%
Total Cost 38,158 35,272 55,835 38,456 36,960 34,396 36,987 2.10%
  QoQ % 8.18% -36.83% 45.19% 4.05% 7.45% -7.01% -
  Horiz. % 103.17% 95.36% 150.96% 103.97% 99.93% 92.99% 100.00%
Net Worth 54,965 54,554 54,120 53,835 53,575 53,768 53,085 2.35%
  QoQ % 0.75% 0.80% 0.53% 0.49% -0.36% 1.29% -
  Horiz. % 103.54% 102.77% 101.95% 101.41% 100.92% 101.29% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 54,965 54,554 54,120 53,835 53,575 53,768 53,085 2.35%
  QoQ % 0.75% 0.80% 0.53% 0.49% -0.36% 1.29% -
  Horiz. % 103.54% 102.77% 101.95% 101.41% 100.92% 101.29% 100.00%
NOSH 79,961 79,968 80,000 79,780 79,594 80,000 79,743 0.18%
  QoQ % -0.01% -0.04% 0.28% 0.23% -0.51% 0.32% -
  Horiz. % 100.27% 100.28% 100.32% 100.05% 99.81% 100.32% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.28 % 4.73 % 1.50 % 2.44 % 3.09 % 5.64 % 2.49 % 43.54%
  QoQ % -9.51% 215.33% -38.52% -21.04% -45.21% 126.51% -
  Horiz. % 171.89% 189.96% 60.24% 97.99% 124.10% 226.51% 100.00%
ROE 3.14 % 3.25 % 1.59 % 1.80 % 2.20 % 3.81 % 1.82 % 43.90%
  QoQ % -3.38% 104.40% -11.67% -18.18% -42.26% 109.34% -
  Horiz. % 172.53% 178.57% 87.36% 98.90% 120.88% 209.34% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.85 46.30 70.86 49.41 47.92 45.57 47.57 3.17%
  QoQ % 7.67% -34.66% 43.41% 3.11% 5.16% -4.20% -
  Horiz. % 104.79% 97.33% 148.96% 103.87% 100.74% 95.80% 100.00%
EPS 2.16 2.20 1.08 1.21 1.48 2.56 1.21 47.21%
  QoQ % -1.82% 103.70% -10.74% -18.24% -42.19% 111.57% -
  Horiz. % 178.51% 181.82% 89.26% 100.00% 122.31% 211.57% 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 0.6874 0.6822 0.6765 0.6748 0.6731 0.6721 0.6657 2.16%
  QoQ % 0.76% 0.84% 0.25% 0.25% 0.15% 0.96% -
  Horiz. % 103.26% 102.48% 101.62% 101.37% 101.11% 100.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 45.30 42.07 64.42 44.79 43.34 41.42 43.11 3.36%
  QoQ % 7.68% -34.69% 43.83% 3.35% 4.64% -3.92% -
  Horiz. % 105.08% 97.59% 149.43% 103.90% 100.53% 96.08% 100.00%
EPS 1.96 2.01 0.98 1.10 1.34 2.33 1.10 47.03%
  QoQ % -2.49% 105.10% -10.91% -17.91% -42.49% 111.82% -
  Horiz. % 178.18% 182.73% 89.09% 100.00% 121.82% 211.82% 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 0.6246 0.6200 0.6150 0.6118 0.6088 0.6110 0.6033 2.34%
  QoQ % 0.74% 0.81% 0.52% 0.49% -0.36% 1.28% -
  Horiz. % 103.53% 102.77% 101.94% 101.41% 100.91% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.3200 0.3700 0.2900 0.2800 0.3250 0.3450 0.4000 -
P/RPS 0.64 0.80 0.41 0.57 0.68 0.76 0.84 -16.59%
  QoQ % -20.00% 95.12% -28.07% -16.18% -10.53% -9.52% -
  Horiz. % 76.19% 95.24% 48.81% 67.86% 80.95% 90.48% 100.00%
P/EPS 14.84 16.70 26.98 23.08 21.96 13.48 32.95 -41.27%
  QoQ % -11.14% -38.10% 16.90% 5.10% 62.91% -59.09% -
  Horiz. % 45.04% 50.68% 81.88% 70.05% 66.65% 40.91% 100.00%
EY 6.74 5.99 3.71 4.33 4.55 7.42 3.03 70.49%
  QoQ % 12.52% 61.46% -14.32% -4.84% -38.68% 144.88% -
  Horiz. % 222.44% 197.69% 122.44% 142.90% 150.17% 244.88% 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 0.47 0.54 0.43 0.41 0.48 0.51 0.60 -15.04%
  QoQ % -12.96% 25.58% 4.88% -14.58% -5.88% -15.00% -
  Horiz. % 78.33% 90.00% 71.67% 68.33% 80.00% 85.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 27/02/17 24/11/16 26/08/16 30/05/16 29/02/16 -
Price 0.3400 0.3500 0.3600 0.3050 0.3200 0.3350 0.3500 -
P/RPS 0.68 0.76 0.51 0.62 0.67 0.74 0.74 -5.49%
  QoQ % -10.53% 49.02% -17.74% -7.46% -9.46% 0.00% -
  Horiz. % 91.89% 102.70% 68.92% 83.78% 90.54% 100.00% 100.00%
P/EPS 15.77 15.80 33.49 25.14 21.62 13.09 28.83 -33.14%
  QoQ % -0.19% -52.82% 33.21% 16.28% 65.16% -54.60% -
  Horiz. % 54.70% 54.80% 116.16% 87.20% 74.99% 45.40% 100.00%
EY 6.34 6.33 2.99 3.98 4.63 7.64 3.47 49.51%
  QoQ % 0.16% 111.71% -24.87% -14.04% -39.40% 120.17% -
  Horiz. % 182.71% 182.42% 86.17% 114.70% 133.43% 220.17% 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 0.49 0.51 0.53 0.45 0.48 0.50 0.53 -5.10%
  QoQ % -3.92% -3.77% 17.78% -6.25% -4.00% -5.66% -
  Horiz. % 92.45% 96.23% 100.00% 84.91% 90.57% 94.34% 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