Highlights

[DFCITY] QoQ Annualized Quarter Result on 2019-09-30 [#3]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 25-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     19.33%    YoY -     -426.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 11,966 12,700 24,112 26,797 25,086 24,688 30,950 -46.96%
  QoQ % -5.78% -47.33% -10.02% 6.82% 1.61% -20.23% -
  Horiz. % 38.66% 41.03% 77.91% 86.58% 81.05% 79.77% 100.00%
PBT -2,254 -3,040 -6,103 -1,964 -2,924 -1,736 670 -
  QoQ % 25.86% 50.19% -210.74% 32.83% -68.43% -359.10% -
  Horiz. % -336.42% -453.73% -910.90% -293.13% -436.42% -259.10% 100.00%
Tax 274 236 -73 -174 264 196 -543 -
  QoQ % 16.10% 423.29% 58.21% -166.16% 34.69% 136.10% -
  Horiz. % -50.46% -43.46% 13.44% 32.17% -48.62% -36.10% 100.00%
NP -1,980 -2,804 -6,176 -2,138 -2,660 -1,540 127 -
  QoQ % 29.39% 54.60% -188.78% 19.60% -72.73% -1,312.60% -
  Horiz. % -1,559.06% -2,207.87% -4,862.99% -1,683.99% -2,094.49% -1,212.60% 100.00%
NP to SH -1,996 -2,820 -5,788 -2,142 -2,656 -1,532 136 -
  QoQ % 29.22% 51.28% -170.13% 19.33% -73.37% -1,226.47% -
  Horiz. % -1,467.65% -2,073.53% -4,255.88% -1,575.49% -1,952.94% -1,126.47% 100.00%
Tax Rate - % - % - % - % - % - % 81.04 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 13,946 15,504 30,288 28,935 27,746 26,228 30,823 -41.09%
  QoQ % -10.05% -48.81% 4.67% 4.29% 5.79% -14.91% -
  Horiz. % 45.25% 50.30% 98.26% 93.88% 90.02% 85.09% 100.00%
Net Worth 54,454 54,744 54,594 59,952 60,237 61,182 57,396 -3.45%
  QoQ % -0.53% 0.27% -8.94% -0.47% -1.55% 6.60% -
  Horiz. % 94.87% 95.38% 95.12% 104.45% 104.95% 106.60% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 54,454 54,744 54,594 59,952 60,237 61,182 57,396 -3.45%
  QoQ % -0.53% 0.27% -8.94% -0.47% -1.55% 6.60% -
  Horiz. % 94.87% 95.38% 95.12% 104.45% 104.95% 106.60% 100.00%
NOSH 87,957 87,957 86,139 86,139 86,139 87,957 79,961 6.57%
  QoQ % 0.00% 2.11% 0.00% 0.00% -2.07% 10.00% -
  Horiz. % 110.00% 110.00% 107.73% 107.73% 107.73% 110.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -16.55 % -22.08 % -25.61 % -7.98 % -10.60 % -6.24 % 0.41 % -
  QoQ % 25.05% 13.78% -220.93% 24.72% -69.87% -1,621.95% -
  Horiz. % -4,036.59% -5,385.37% -6,246.34% -1,946.34% -2,585.37% -1,521.95% 100.00%
ROE -3.67 % -5.15 % -10.60 % -3.57 % -4.41 % -2.50 % 0.24 % -
  QoQ % 28.74% 51.42% -196.92% 19.05% -76.40% -1,141.67% -
  Horiz. % -1,529.17% -2,145.83% -4,416.67% -1,487.50% -1,837.50% -1,041.67% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.60 14.44 27.99 31.11 29.12 28.07 38.71 -50.24%
  QoQ % -5.82% -48.41% -10.03% 6.83% 3.74% -27.49% -
  Horiz. % 35.13% 37.30% 72.31% 80.37% 75.23% 72.51% 100.00%
EPS -2.26 -3.20 -6.72 -2.49 -3.08 -1.76 0.17 -
  QoQ % 29.38% 52.38% -169.88% 19.16% -75.00% -1,135.29% -
  Horiz. % -1,329.41% -1,882.35% -3,952.94% -1,464.71% -1,811.76% -1,035.29% 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 0.6191 0.6224 0.6338 0.6960 0.6993 0.6956 0.7178 -9.40%
  QoQ % -0.53% -1.80% -8.94% -0.47% 0.53% -3.09% -
  Horiz. % 86.25% 86.71% 88.30% 96.96% 97.42% 96.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.60 14.43 27.40 30.45 28.51 28.06 35.17 -46.95%
  QoQ % -5.75% -47.34% -10.02% 6.80% 1.60% -20.22% -
  Horiz. % 38.67% 41.03% 77.91% 86.58% 81.06% 79.78% 100.00%
EPS -2.27 -3.20 -6.58 -2.43 -3.02 -1.74 0.15 -
  QoQ % 29.06% 51.37% -170.78% 19.54% -73.56% -1,260.00% -
  Horiz. % -1,513.33% -2,133.33% -4,386.67% -1,620.00% -2,013.33% -1,160.00% 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 0.6188 0.6221 0.6204 0.6813 0.6845 0.6953 0.6523 -3.46%
  QoQ % -0.53% 0.27% -8.94% -0.47% -1.55% 6.59% -
  Horiz. % 94.86% 95.37% 95.11% 104.45% 104.94% 106.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.4200 0.4200 0.7000 0.5200 0.5500 0.6500 0.4750 -
P/RPS 3.09 2.91 2.50 1.67 1.89 2.32 1.23 84.90%
  QoQ % 6.19% 16.40% 49.70% -11.64% -18.53% 88.62% -
  Horiz. % 251.22% 236.59% 203.25% 135.77% 153.66% 188.62% 100.00%
P/EPS -18.51 -13.10 -10.42 -20.90 -17.84 -37.32 279.28 -
  QoQ % -41.30% -25.72% 50.14% -17.15% 52.20% -113.36% -
  Horiz. % -6.63% -4.69% -3.73% -7.48% -6.39% -13.36% 100.00%
EY -5.40 -7.63 -9.60 -4.78 -5.61 -2.68 0.36 -
  QoQ % 29.23% 20.52% -100.84% 14.80% -109.33% -844.44% -
  Horiz. % -1,500.00% -2,119.44% -2,666.67% -1,327.78% -1,558.33% -744.44% 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 0.68 0.67 1.10 0.75 0.79 0.93 0.66 2.01%
  QoQ % 1.49% -39.09% 46.67% -5.06% -15.05% 40.91% -
  Horiz. % 103.03% 101.52% 166.67% 113.64% 119.70% 140.91% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 17/06/20 28/02/20 25/11/19 22/11/19 22/11/19 28/02/19 -
Price 0.5000 0.4300 0.5150 0.7200 0.7100 0.7100 0.5500 -
P/RPS 3.68 2.98 1.84 2.31 2.44 2.53 1.42 88.78%
  QoQ % 23.49% 61.96% -20.35% -5.33% -3.56% 78.17% -
  Horiz. % 259.15% 209.86% 129.58% 162.68% 171.83% 178.17% 100.00%
P/EPS -22.03 -13.41 -7.66 -28.95 -23.03 -40.76 323.37 -
  QoQ % -64.28% -75.07% 73.54% -25.71% 43.50% -112.60% -
  Horiz. % -6.81% -4.15% -2.37% -8.95% -7.12% -12.60% 100.00%
EY -4.54 -7.46 -13.05 -3.45 -4.34 -2.45 0.31 -
  QoQ % 39.14% 42.84% -278.26% 20.51% -77.14% -890.32% -
  Horiz. % -1,464.52% -2,406.45% -4,209.68% -1,112.90% -1,400.00% -790.32% 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 0.81 0.69 0.81 1.03 1.02 1.02 0.77 3.44%
  QoQ % 17.39% -14.81% -21.36% 0.98% 0.00% 32.47% -
  Horiz. % 105.19% 89.61% 105.19% 133.77% 132.47% 132.47% 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
 
 

144  436  511  1423 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 BIOHLDG 0.315+0.015 
 QES 0.37-0.01 
 DNEX-WD 0.055+0.01 
 LUSTER 0.195+0.01 
 XOX-WC 0.025+0.02 
 AT 0.185+0.005 
 DGB 0.085-0.005 
 RUBEREX 1.83+0.09 
 ANZO 0.10+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