Highlights

[DFCITY] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     17.29%    YoY -     39.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 15,439 8,168 37,207 28,424 19,932 9,256 56,684 -58.08%
  QoQ % 89.02% -78.05% 30.90% 42.60% 115.34% -83.67% -
  Horiz. % 27.24% 14.41% 65.64% 50.14% 35.16% 16.33% 100.00%
PBT 501 393 1,142 1,303 1,121 589 1,649 -54.90%
  QoQ % 27.48% -65.59% -12.36% 16.24% 90.32% -64.28% -
  Horiz. % 30.38% 23.83% 69.25% 79.02% 67.98% 35.72% 100.00%
Tax -188 -172 -288 -302 -268 -151 -800 -62.02%
  QoQ % -9.30% 40.28% 4.64% -12.69% -77.48% 81.12% -
  Horiz. % 23.50% 21.50% 36.00% 37.75% 33.50% 18.88% 100.00%
NP 313 221 854 1,001 853 438 849 -48.68%
  QoQ % 41.63% -74.12% -14.69% 17.35% 94.75% -48.41% -
  Horiz. % 36.87% 26.03% 100.59% 117.90% 100.47% 51.59% 100.00%
NP to SH 321 226 867 1,011 862 443 860 -48.25%
  QoQ % 42.04% -73.93% -14.24% 17.29% 94.58% -48.49% -
  Horiz. % 37.33% 26.28% 100.81% 117.56% 100.23% 51.51% 100.00%
Tax Rate 37.52 % 43.77 % 25.22 % 23.18 % 23.91 % 25.64 % 48.51 % -15.78%
  QoQ % -14.28% 73.55% 8.80% -3.05% -6.75% -47.14% -
  Horiz. % 77.34% 90.23% 51.99% 47.78% 49.29% 52.86% 100.00%
Total Cost 15,126 7,947 36,353 27,423 19,079 8,818 55,835 -58.23%
  QoQ % 90.34% -78.14% 32.56% 43.73% 116.36% -84.21% -
  Horiz. % 27.09% 14.23% 65.11% 49.11% 34.17% 15.79% 100.00%
Net Worth 57,579 57,483 54,973 55,117 54,965 54,554 54,120 4.23%
  QoQ % 0.17% 4.57% -0.26% 0.28% 0.75% 0.80% -
  Horiz. % 106.39% 106.22% 101.58% 101.84% 101.56% 100.80% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 57,579 57,483 54,973 55,117 54,965 54,554 54,120 4.23%
  QoQ % 0.17% 4.57% -0.26% 0.28% 0.75% 0.80% -
  Horiz. % 106.39% 106.22% 101.58% 101.84% 101.56% 100.80% 100.00%
NOSH 79,961 79,961 79,961 79,961 79,961 79,968 80,000 -0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% -0.04% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.96% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.03 % 2.71 % 2.30 % 3.52 % 4.28 % 4.73 % 1.50 % 22.42%
  QoQ % -25.09% 17.83% -34.66% -17.76% -9.51% 215.33% -
  Horiz. % 135.33% 180.67% 153.33% 234.67% 285.33% 315.33% 100.00%
ROE 0.56 % 0.39 % 1.58 % 1.83 % 1.57 % 0.81 % 1.59 % -50.22%
  QoQ % 43.59% -75.32% -13.66% 16.56% 93.83% -49.06% -
  Horiz. % 35.22% 24.53% 99.37% 115.09% 98.74% 50.94% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.31 10.21 46.53 35.55 24.93 11.57 70.86 -58.07%
  QoQ % 89.13% -78.06% 30.89% 42.60% 115.47% -83.67% -
  Horiz. % 27.25% 14.41% 65.66% 50.17% 35.18% 16.33% 100.00%
EPS 0.40 0.28 1.08 1.26 1.08 0.55 1.08 -48.52%
  QoQ % 42.86% -74.07% -14.29% 16.67% 96.36% -49.07% -
  Horiz. % 37.04% 25.93% 100.00% 116.67% 100.00% 50.93% 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 0.7201 0.7189 0.6875 0.6893 0.6874 0.6822 0.6765 4.26%
  QoQ % 0.17% 4.57% -0.26% 0.28% 0.76% 0.84% -
  Horiz. % 106.44% 106.27% 101.63% 101.89% 101.61% 100.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.55 9.28 42.28 32.30 22.65 10.52 64.42 -58.08%
  QoQ % 89.12% -78.05% 30.90% 42.60% 115.30% -83.67% -
  Horiz. % 27.24% 14.41% 65.63% 50.14% 35.16% 16.33% 100.00%
EPS 0.36 0.26 0.99 1.15 0.98 0.50 0.98 -48.80%
  QoQ % 38.46% -73.74% -13.91% 17.35% 96.00% -48.98% -
  Horiz. % 36.73% 26.53% 101.02% 117.35% 100.00% 51.02% 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 0.6543 0.6533 0.6247 0.6264 0.6246 0.6200 0.6150 4.23%
  QoQ % 0.15% 4.58% -0.27% 0.29% 0.74% 0.81% -
  Horiz. % 106.39% 106.23% 101.58% 101.85% 101.56% 100.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.4450 0.3900 0.4700 0.3200 0.3200 0.3700 0.2900 -
P/RPS 2.30 3.82 1.01 0.90 1.28 3.20 0.41 216.71%
  QoQ % -39.79% 278.22% 12.22% -29.69% -60.00% 680.49% -
  Horiz. % 560.98% 931.71% 246.34% 219.51% 312.20% 780.49% 100.00%
P/EPS 110.85 137.99 43.35 25.31 29.68 66.79 26.98 157.19%
  QoQ % -19.67% 218.32% 71.28% -14.72% -55.56% 147.55% -
  Horiz. % 410.86% 511.45% 160.67% 93.81% 110.01% 247.55% 100.00%
EY 0.90 0.72 2.31 3.95 3.37 1.50 3.71 -61.20%
  QoQ % 25.00% -68.83% -41.52% 17.21% 124.67% -59.57% -
  Horiz. % 24.26% 19.41% 62.26% 106.47% 90.84% 40.43% 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 0.62 0.54 0.68 0.46 0.47 0.54 0.43 27.71%
  QoQ % 14.81% -20.59% 47.83% -2.13% -12.96% 25.58% -
  Horiz. % 144.19% 125.58% 158.14% 106.98% 109.30% 125.58% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 28/02/18 24/11/17 28/08/17 29/05/17 27/02/17 -
Price 0.5050 0.3950 0.4050 0.6150 0.3400 0.3500 0.3600 -
P/RPS 2.62 3.87 0.87 1.73 1.36 3.02 0.51 198.62%
  QoQ % -32.30% 344.83% -49.71% 27.21% -54.97% 492.16% -
  Horiz. % 513.73% 758.82% 170.59% 339.22% 266.67% 592.16% 100.00%
P/EPS 125.80 139.75 37.35 48.64 31.54 63.18 33.49 142.23%
  QoQ % -9.98% 274.16% -23.21% 54.22% -50.08% 88.65% -
  Horiz. % 375.63% 417.29% 111.53% 145.24% 94.18% 188.65% 100.00%
EY 0.79 0.72 2.68 2.06 3.17 1.58 2.99 -58.92%
  QoQ % 9.72% -73.13% 30.10% -35.02% 100.63% -47.16% -
  Horiz. % 26.42% 24.08% 89.63% 68.90% 106.02% 52.84% 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 0.70 0.55 0.59 0.89 0.49 0.51 0.53 20.44%
  QoQ % 27.27% -6.78% -33.71% 81.63% -3.92% -3.77% -
  Horiz. % 132.08% 103.77% 111.32% 167.92% 92.45% 96.23% 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
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS