Highlights

[DFCITY] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -13.26%    YoY -     11.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 39,417 38,138 36,452 37,933 38,308 40,050 46,048 -9.82%
  QoQ % 3.35% 4.63% -3.90% -0.98% -4.35% -13.03% -
  Horiz. % 85.60% 82.82% 79.16% 82.38% 83.19% 86.97% 100.00%
PBT 1,370 1,462 2,216 1,848 1,918 2,210 3,388 -45.21%
  QoQ % -6.25% -34.03% 19.91% -3.68% -13.18% -34.77% -
  Horiz. % 40.46% 43.15% 65.41% 54.55% 56.63% 65.23% 100.00%
Tax -409 -284 -160 -902 -816 -790 -1,152 -49.74%
  QoQ % -44.13% -77.50% 82.26% -10.54% -3.29% 31.42% -
  Horiz. % 35.53% 24.65% 13.89% 78.30% 70.83% 68.58% 100.00%
NP 961 1,178 2,056 946 1,102 1,420 2,236 -42.95%
  QoQ % -18.39% -42.70% 117.34% -14.21% -22.35% -36.49% -
  Horiz. % 42.99% 52.68% 91.95% 42.31% 49.31% 63.51% 100.00%
NP to SH 968 1,178 2,048 968 1,116 1,496 2,372 -44.89%
  QoQ % -17.83% -42.48% 111.57% -13.26% -25.40% -36.93% -
  Horiz. % 40.81% 49.66% 86.34% 40.81% 47.05% 63.07% 100.00%
Tax Rate 29.86 % 19.43 % 7.22 % 48.81 % 42.53 % 35.75 % 34.00 % -8.27%
  QoQ % 53.68% 169.11% -85.21% 14.77% 18.97% 5.15% -
  Horiz. % 87.82% 57.15% 21.24% 143.56% 125.09% 105.15% 100.00%
Total Cost 38,456 36,960 34,396 36,987 37,205 38,630 43,812 -8.30%
  QoQ % 4.05% 7.45% -7.01% -0.59% -3.69% -11.83% -
  Horiz. % 87.78% 84.36% 78.51% 84.42% 84.92% 88.17% 100.00%
Net Worth 53,835 53,575 53,768 53,085 52,970 52,789 53,001 1.04%
  QoQ % 0.49% -0.36% 1.29% 0.22% 0.34% -0.40% -
  Horiz. % 101.57% 101.08% 101.45% 100.16% 99.94% 99.60% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 53,835 53,575 53,768 53,085 52,970 52,789 53,001 1.04%
  QoQ % 0.49% -0.36% 1.29% 0.22% 0.34% -0.40% -
  Horiz. % 101.57% 101.08% 101.45% 100.16% 99.94% 99.60% 100.00%
NOSH 79,780 79,594 80,000 79,743 79,714 79,574 80,135 -0.29%
  QoQ % 0.23% -0.51% 0.32% 0.04% 0.18% -0.70% -
  Horiz. % 99.56% 99.33% 99.83% 99.51% 99.47% 99.30% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.44 % 3.09 % 5.64 % 2.49 % 2.88 % 3.55 % 4.86 % -36.75%
  QoQ % -21.04% -45.21% 126.51% -13.54% -18.87% -26.95% -
  Horiz. % 50.21% 63.58% 116.05% 51.23% 59.26% 73.05% 100.00%
ROE 1.80 % 2.20 % 3.81 % 1.82 % 2.11 % 2.83 % 4.48 % -45.46%
  QoQ % -18.18% -42.26% 109.34% -13.74% -25.44% -36.83% -
  Horiz. % 40.18% 49.11% 85.04% 40.62% 47.10% 63.17% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 49.41 47.92 45.57 47.57 48.06 50.33 57.46 -9.55%
  QoQ % 3.11% 5.16% -4.20% -1.02% -4.51% -12.41% -
  Horiz. % 85.99% 83.40% 79.31% 82.79% 83.64% 87.59% 100.00%
EPS 1.21 1.48 2.56 1.21 1.40 1.88 2.96 -44.83%
  QoQ % -18.24% -42.19% 111.57% -13.57% -25.53% -36.49% -
  Horiz. % 40.88% 50.00% 86.49% 40.88% 47.30% 63.51% 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 0.6748 0.6731 0.6721 0.6657 0.6645 0.6634 0.6614 1.34%
  QoQ % 0.25% 0.15% 0.96% 0.18% 0.17% 0.30% -
  Horiz. % 102.03% 101.77% 101.62% 100.65% 100.47% 100.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 44.79 43.34 41.42 43.11 43.53 45.51 52.33 -9.83%
  QoQ % 3.35% 4.64% -3.92% -0.96% -4.35% -13.03% -
  Horiz. % 85.59% 82.82% 79.15% 82.38% 83.18% 86.97% 100.00%
EPS 1.10 1.34 2.33 1.10 1.27 1.70 2.70 -44.95%
  QoQ % -17.91% -42.49% 111.82% -13.39% -25.29% -37.04% -
  Horiz. % 40.74% 49.63% 86.30% 40.74% 47.04% 62.96% 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 0.6118 0.6088 0.6110 0.6033 0.6020 0.5999 0.6023 1.05%
  QoQ % 0.49% -0.36% 1.28% 0.22% 0.35% -0.40% -
  Horiz. % 101.58% 101.08% 101.44% 100.17% 99.95% 99.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.2800 0.3250 0.3450 0.4000 0.4000 0.3400 0.3900 -
P/RPS 0.57 0.68 0.76 0.84 0.83 0.68 0.68 -11.07%
  QoQ % -16.18% -10.53% -9.52% 1.20% 22.06% 0.00% -
  Horiz. % 83.82% 100.00% 111.76% 123.53% 122.06% 100.00% 100.00%
P/EPS 23.08 21.96 13.48 32.95 28.57 18.09 13.18 45.13%
  QoQ % 5.10% 62.91% -59.09% 15.33% 57.93% 37.25% -
  Horiz. % 175.11% 166.62% 102.28% 250.00% 216.77% 137.25% 100.00%
EY 4.33 4.55 7.42 3.03 3.50 5.53 7.59 -31.14%
  QoQ % -4.84% -38.68% 144.88% -13.43% -36.71% -27.14% -
  Horiz. % 57.05% 59.95% 97.76% 39.92% 46.11% 72.86% 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 0.41 0.48 0.51 0.60 0.60 0.51 0.59 -21.49%
  QoQ % -14.58% -5.88% -15.00% 0.00% 17.65% -13.56% -
  Horiz. % 69.49% 81.36% 86.44% 101.69% 101.69% 86.44% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 26/08/16 30/05/16 29/02/16 23/11/15 24/08/15 29/05/15 -
Price 0.3050 0.3200 0.3350 0.3500 0.4000 0.3500 0.3200 -
P/RPS 0.62 0.67 0.74 0.74 0.83 0.70 0.56 7.00%
  QoQ % -7.46% -9.46% 0.00% -10.84% 18.57% 25.00% -
  Horiz. % 110.71% 119.64% 132.14% 132.14% 148.21% 125.00% 100.00%
P/EPS 25.14 21.62 13.09 28.83 28.57 18.62 10.81 75.26%
  QoQ % 16.28% 65.16% -54.60% 0.91% 53.44% 72.25% -
  Horiz. % 232.56% 200.00% 121.09% 266.70% 264.29% 172.25% 100.00%
EY 3.98 4.63 7.64 3.47 3.50 5.37 9.25 -42.92%
  QoQ % -14.04% -39.40% 120.17% -0.86% -34.82% -41.95% -
  Horiz. % 43.03% 50.05% 82.59% 37.51% 37.84% 58.05% 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 0.45 0.48 0.50 0.53 0.60 0.53 0.48 -4.20%
  QoQ % -6.25% -4.00% -5.66% -11.67% 13.21% 10.42% -
  Horiz. % 93.75% 100.00% 104.17% 110.42% 125.00% 110.42% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

200  657  616  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.285+0.025 
 XOX-WC 0.02+0.015 
 QES 0.365-0.015 
 LUSTER 0.195+0.01 
 BIOHLDG 0.305+0.005 
 SAPNRG 0.120.00 
 AT 0.180.00 
 GLOTEC 0.525+0.075 
 VIZIONE 0.23-0.04 
 GLOTEC-WA 0.11+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