Highlights

[HOKHENG] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     106.05%    YoY -     -13.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 37,207 37,898 39,864 37,024 56,684 39,417 38,138 -1.63%
  QoQ % -1.83% -4.93% 7.67% -34.68% 43.80% 3.35% -
  Horiz. % 97.56% 99.37% 104.53% 97.08% 148.63% 103.35% 100.00%
PBT 1,142 1,737 2,242 2,356 1,649 1,370 1,462 -15.15%
  QoQ % -34.27% -22.51% -4.84% 42.87% 20.31% -6.25% -
  Horiz. % 78.11% 118.83% 153.35% 161.15% 112.79% 93.75% 100.00%
Tax -288 -402 -536 -604 -800 -409 -284 0.93%
  QoQ % 28.48% 24.88% 11.26% 24.50% -95.44% -44.13% -
  Horiz. % 101.41% 141.78% 188.73% 212.68% 281.69% 144.13% 100.00%
NP 854 1,334 1,706 1,752 849 961 1,178 -19.25%
  QoQ % -36.01% -21.77% -2.63% 106.36% -11.69% -18.39% -
  Horiz. % 72.50% 113.30% 144.82% 148.73% 72.07% 81.61% 100.00%
NP to SH 867 1,348 1,724 1,772 860 968 1,178 -18.44%
  QoQ % -35.68% -21.81% -2.71% 106.05% -11.16% -17.83% -
  Horiz. % 73.60% 114.43% 146.35% 150.42% 73.01% 82.17% 100.00%
Tax Rate 25.22 % 23.18 % 23.91 % 25.64 % 48.51 % 29.86 % 19.43 % 18.93%
  QoQ % 8.80% -3.05% -6.75% -47.14% 62.46% 53.68% -
  Horiz. % 129.80% 119.30% 123.06% 131.96% 249.67% 153.68% 100.00%
Total Cost 36,353 36,564 38,158 35,272 55,835 38,456 36,960 -1.09%
  QoQ % -0.58% -4.18% 8.18% -36.83% 45.19% 4.05% -
  Horiz. % 98.36% 98.93% 103.24% 95.43% 151.07% 104.05% 100.00%
Net Worth 54,973 55,117 54,965 54,554 54,120 53,835 53,575 1.73%
  QoQ % -0.26% 0.28% 0.75% 0.80% 0.53% 0.49% -
  Horiz. % 102.61% 102.88% 102.59% 101.83% 101.02% 100.49% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 54,973 55,117 54,965 54,554 54,120 53,835 53,575 1.73%
  QoQ % -0.26% 0.28% 0.75% 0.80% 0.53% 0.49% -
  Horiz. % 102.61% 102.88% 102.59% 101.83% 101.02% 100.49% 100.00%
NOSH 79,961 79,961 79,961 79,968 80,000 79,780 79,594 0.31%
  QoQ % 0.00% 0.00% -0.01% -0.04% 0.28% 0.23% -
  Horiz. % 100.46% 100.46% 100.46% 100.47% 100.51% 100.23% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.30 % 3.52 % 4.28 % 4.73 % 1.50 % 2.44 % 3.09 % -17.82%
  QoQ % -34.66% -17.76% -9.51% 215.33% -38.52% -21.04% -
  Horiz. % 74.43% 113.92% 138.51% 153.07% 48.54% 78.96% 100.00%
ROE 1.58 % 2.45 % 3.14 % 3.25 % 1.59 % 1.80 % 2.20 % -19.75%
  QoQ % -35.51% -21.97% -3.38% 104.40% -11.67% -18.18% -
  Horiz. % 71.82% 111.36% 142.73% 147.73% 72.27% 81.82% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.53 47.40 49.85 46.30 70.86 49.41 47.92 -1.94%
  QoQ % -1.84% -4.91% 7.67% -34.66% 43.41% 3.11% -
  Horiz. % 97.10% 98.91% 104.03% 96.62% 147.87% 103.11% 100.00%
EPS 1.08 1.68 2.16 2.20 1.08 1.21 1.48 -18.90%
  QoQ % -35.71% -22.22% -1.82% 103.70% -10.74% -18.24% -
  Horiz. % 72.97% 113.51% 145.95% 148.65% 72.97% 81.76% 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 0.6875 0.6893 0.6874 0.6822 0.6765 0.6748 0.6731 1.42%
  QoQ % -0.26% 0.28% 0.76% 0.84% 0.25% 0.25% -
  Horiz. % 102.14% 102.41% 102.12% 101.35% 100.51% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.28 43.07 45.30 42.07 64.42 44.79 43.34 -1.63%
  QoQ % -1.83% -4.92% 7.68% -34.69% 43.83% 3.35% -
  Horiz. % 97.55% 99.38% 104.52% 97.07% 148.64% 103.35% 100.00%
EPS 0.99 1.53 1.96 2.01 0.98 1.10 1.34 -18.23%
  QoQ % -35.29% -21.94% -2.49% 105.10% -10.91% -17.91% -
  Horiz. % 73.88% 114.18% 146.27% 150.00% 73.13% 82.09% 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 0.6247 0.6264 0.6246 0.6200 0.6150 0.6118 0.6088 1.73%
  QoQ % -0.27% 0.29% 0.74% 0.81% 0.52% 0.49% -
  Horiz. % 102.61% 102.89% 102.60% 101.84% 101.02% 100.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.4700 0.3200 0.3200 0.3700 0.2900 0.2800 0.3250 -
P/RPS 1.01 0.68 0.64 0.80 0.41 0.57 0.68 30.09%
  QoQ % 48.53% 6.25% -20.00% 95.12% -28.07% -16.18% -
  Horiz. % 148.53% 100.00% 94.12% 117.65% 60.29% 83.82% 100.00%
P/EPS 43.35 18.98 14.84 16.70 26.98 23.08 21.96 57.17%
  QoQ % 128.40% 27.90% -11.14% -38.10% 16.90% 5.10% -
  Horiz. % 197.40% 86.43% 67.58% 76.05% 122.86% 105.10% 100.00%
EY 2.31 5.27 6.74 5.99 3.71 4.33 4.55 -36.28%
  QoQ % -56.17% -21.81% 12.52% 61.46% -14.32% -4.84% -
  Horiz. % 50.77% 115.82% 148.13% 131.65% 81.54% 95.16% 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 0.46 0.47 0.54 0.43 0.41 0.48 26.06%
  QoQ % 47.83% -2.13% -12.96% 25.58% 4.88% -14.58% -
  Horiz. % 141.67% 95.83% 97.92% 112.50% 89.58% 85.42% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 28/08/17 29/05/17 27/02/17 24/11/16 26/08/16 -
Price 0.4050 0.6150 0.3400 0.3500 0.3600 0.3050 0.3200 -
P/RPS 0.87 1.30 0.68 0.76 0.51 0.62 0.67 18.97%
  QoQ % -33.08% 91.18% -10.53% 49.02% -17.74% -7.46% -
  Horiz. % 129.85% 194.03% 101.49% 113.43% 76.12% 92.54% 100.00%
P/EPS 37.35 36.48 15.77 15.80 33.49 25.14 21.62 43.83%
  QoQ % 2.38% 131.33% -0.19% -52.82% 33.21% 16.28% -
  Horiz. % 172.76% 168.73% 72.94% 73.08% 154.90% 116.28% 100.00%
EY 2.68 2.74 6.34 6.33 2.99 3.98 4.63 -30.48%
  QoQ % -2.19% -56.78% 0.16% 111.71% -24.87% -14.04% -
  Horiz. % 57.88% 59.18% 136.93% 136.72% 64.58% 85.96% 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 0.59 0.89 0.49 0.51 0.53 0.45 0.48 14.70%
  QoQ % -33.71% 81.63% -3.92% -3.77% 17.78% -6.25% -
  Horiz. % 122.92% 185.42% 102.08% 106.25% 110.42% 93.75% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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