Highlights

[HOKHENG] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     2.18%    YoY -     -51.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 25,086 24,688 30,950 31,025 30,878 32,672 37,207 -23.17%
  QoQ % 1.61% -20.23% -0.24% 0.48% -5.49% -12.19% -
  Horiz. % 67.42% 66.35% 83.18% 83.39% 82.99% 87.81% 100.00%
PBT -2,924 -1,736 670 1,030 1,002 1,572 1,142 -
  QoQ % -68.43% -359.10% -34.99% 2.86% -36.26% 37.65% -
  Horiz. % -256.04% -152.01% 58.67% 90.25% 87.74% 137.65% 100.00%
Tax 264 196 -543 -389 -376 -688 -288 -
  QoQ % 34.69% 136.10% -39.47% -3.55% 45.35% -138.89% -
  Horiz. % -91.67% -68.06% 188.54% 135.19% 130.56% 238.89% 100.00%
NP -2,660 -1,540 127 641 626 884 854 -
  QoQ % -72.73% -1,312.60% -80.20% 2.45% -29.19% 3.51% -
  Horiz. % -311.48% -180.33% 14.87% 75.10% 73.30% 103.51% 100.00%
NP to SH -2,656 -1,532 136 656 642 904 867 -
  QoQ % -73.37% -1,226.47% -79.27% 2.18% -28.98% 4.27% -
  Horiz. % -306.34% -176.70% 15.69% 75.66% 74.05% 104.27% 100.00%
Tax Rate - % - % 81.04 % 37.77 % 37.52 % 43.77 % 25.22 % -
  QoQ % 0.00% 0.00% 114.56% 0.67% -14.28% 73.55% -
  Horiz. % 0.00% 0.00% 321.33% 149.76% 148.77% 173.55% 100.00%
Total Cost 27,746 26,228 30,823 30,384 30,252 31,788 36,353 -16.52%
  QoQ % 5.79% -14.91% 1.44% 0.44% -4.83% -12.56% -
  Horiz. % 76.32% 72.15% 84.79% 83.58% 83.22% 87.44% 100.00%
Net Worth 60,237 61,182 57,396 57,747 57,579 57,483 54,973 6.30%
  QoQ % -1.55% 6.60% -0.61% 0.29% 0.17% 4.57% -
  Horiz. % 109.58% 111.30% 104.41% 105.05% 104.74% 104.57% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 60,237 61,182 57,396 57,747 57,579 57,483 54,973 6.30%
  QoQ % -1.55% 6.60% -0.61% 0.29% 0.17% 4.57% -
  Horiz. % 109.58% 111.30% 104.41% 105.05% 104.74% 104.57% 100.00%
NOSH 86,139 87,957 79,961 79,961 79,961 79,961 79,961 5.10%
  QoQ % -2.07% 10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.73% 110.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -10.60 % -6.24 % 0.41 % 2.07 % 2.03 % 2.71 % 2.30 % -
  QoQ % -69.87% -1,621.95% -80.19% 1.97% -25.09% 17.83% -
  Horiz. % -460.87% -271.30% 17.83% 90.00% 88.26% 117.83% 100.00%
ROE -4.41 % -2.50 % 0.24 % 1.14 % 1.11 % 1.57 % 1.58 % -
  QoQ % -76.40% -1,141.67% -78.95% 2.70% -29.30% -0.63% -
  Horiz. % -279.11% -158.23% 15.19% 72.15% 70.25% 99.37% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.12 28.07 38.71 38.80 38.62 40.86 46.53 -26.90%
  QoQ % 3.74% -27.49% -0.23% 0.47% -5.48% -12.19% -
  Horiz. % 62.58% 60.33% 83.19% 83.39% 83.00% 87.81% 100.00%
EPS -3.08 -1.76 0.17 0.83 0.80 1.12 1.08 -
  QoQ % -75.00% -1,135.29% -79.52% 3.75% -28.57% 3.70% -
  Horiz. % -285.19% -162.96% 15.74% 76.85% 74.07% 103.70% 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 0.6993 0.6956 0.7178 0.7222 0.7201 0.7189 0.6875 1.14%
  QoQ % 0.53% -3.09% -0.61% 0.29% 0.17% 4.57% -
  Horiz. % 101.72% 101.18% 104.41% 105.05% 104.74% 104.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 28.51 28.06 35.17 35.26 35.09 37.13 42.28 -23.16%
  QoQ % 1.60% -20.22% -0.26% 0.48% -5.49% -12.18% -
  Horiz. % 67.43% 66.37% 83.18% 83.40% 82.99% 87.82% 100.00%
EPS -3.02 -1.74 0.15 0.75 0.73 1.03 0.99 -
  QoQ % -73.56% -1,260.00% -80.00% 2.74% -29.13% 4.04% -
  Horiz. % -305.05% -175.76% 15.15% 75.76% 73.74% 104.04% 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 0.6845 0.6953 0.6523 0.6563 0.6543 0.6533 0.6247 6.30%
  QoQ % -1.55% 6.59% -0.61% 0.31% 0.15% 4.58% -
  Horiz. % 109.57% 111.30% 104.42% 105.06% 104.74% 104.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5500 0.6500 0.4750 0.4300 0.4450 0.3900 0.4700 -
P/RPS 1.89 2.32 1.23 1.11 1.15 0.95 1.01 52.03%
  QoQ % -18.53% 88.62% 10.81% -3.48% 21.05% -5.94% -
  Horiz. % 187.13% 229.70% 121.78% 109.90% 113.86% 94.06% 100.00%
P/EPS -17.84 -37.32 279.28 52.41 55.42 34.50 43.35 -
  QoQ % 52.20% -113.36% 432.88% -5.43% 60.64% -20.42% -
  Horiz. % -41.15% -86.09% 644.24% 120.90% 127.84% 79.58% 100.00%
EY -5.61 -2.68 0.36 1.91 1.80 2.90 2.31 -
  QoQ % -109.33% -844.44% -81.15% 6.11% -37.93% 25.54% -
  Horiz. % -242.86% -116.02% 15.58% 82.68% 77.92% 125.54% 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 0.79 0.93 0.66 0.60 0.62 0.54 0.68 10.54%
  QoQ % -15.05% 40.91% 10.00% -3.23% 14.81% -20.59% -
  Horiz. % 116.18% 136.76% 97.06% 88.24% 91.18% 79.41% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/11/19 22/11/19 28/02/19 29/11/18 27/08/18 28/05/18 28/02/18 -
Price 0.7100 0.7100 0.5500 0.4350 0.5050 0.3950 0.4050 -
P/RPS 2.44 2.53 1.42 1.12 1.31 0.97 0.87 99.25%
  QoQ % -3.56% 78.17% 26.79% -14.50% 35.05% 11.49% -
  Horiz. % 280.46% 290.80% 163.22% 128.74% 150.57% 111.49% 100.00%
P/EPS -23.03 -40.76 323.37 53.02 62.90 34.94 37.35 -
  QoQ % 43.50% -112.60% 509.90% -15.71% 80.02% -6.45% -
  Horiz. % -61.66% -109.13% 865.78% 141.95% 168.41% 93.55% 100.00%
EY -4.34 -2.45 0.31 1.89 1.59 2.86 2.68 -
  QoQ % -77.14% -890.32% -83.60% 18.87% -44.41% 6.72% -
  Horiz. % -161.94% -91.42% 11.57% 70.52% 59.33% 106.72% 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 1.02 1.02 0.77 0.60 0.70 0.55 0.59 44.19%
  QoQ % 0.00% 32.47% 28.33% -14.29% 27.27% -6.78% -
  Horiz. % 172.88% 172.88% 130.51% 101.69% 118.64% 93.22% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers