Highlights

[DFCITY] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     18.46%    YoY -     -11.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 28,424 19,932 9,256 56,684 29,563 19,069 9,113 113.33%
  QoQ % 42.60% 115.34% -83.67% 91.74% 55.03% 109.25% -
  Horiz. % 311.91% 218.72% 101.57% 622.01% 324.40% 209.25% 100.00%
PBT 1,303 1,121 589 1,649 1,028 731 554 76.77%
  QoQ % 16.24% 90.32% -64.28% 60.41% 40.63% 31.95% -
  Horiz. % 235.20% 202.35% 106.32% 297.65% 185.56% 131.95% 100.00%
Tax -302 -268 -151 -800 -307 -142 -40 284.38%
  QoQ % -12.69% -77.48% 81.12% -160.59% -116.20% -255.00% -
  Horiz. % 755.00% 670.00% 377.50% 2,000.00% 767.50% 355.00% 100.00%
NP 1,001 853 438 849 721 589 514 55.89%
  QoQ % 17.35% 94.75% -48.41% 17.75% 22.41% 14.59% -
  Horiz. % 194.75% 165.95% 85.21% 165.18% 140.27% 114.59% 100.00%
NP to SH 1,011 862 443 860 726 589 512 57.33%
  QoQ % 17.29% 94.58% -48.49% 18.46% 23.26% 15.04% -
  Horiz. % 197.46% 168.36% 86.52% 167.97% 141.80% 115.04% 100.00%
Tax Rate 23.18 % 23.91 % 25.64 % 48.51 % 29.86 % 19.43 % 7.22 % 117.48%
  QoQ % -3.05% -6.75% -47.14% 62.46% 53.68% 169.11% -
  Horiz. % 321.05% 331.16% 355.12% 671.88% 413.57% 269.11% 100.00%
Total Cost 27,423 19,079 8,818 55,835 28,842 18,480 8,599 116.51%
  QoQ % 43.73% 116.36% -84.21% 93.59% 56.07% 114.91% -
  Horiz. % 318.91% 221.87% 102.55% 649.32% 335.41% 214.91% 100.00%
Net Worth 55,117 54,965 54,554 54,120 53,835 53,575 53,768 1.66%
  QoQ % 0.28% 0.75% 0.80% 0.53% 0.49% -0.36% -
  Horiz. % 102.51% 102.23% 101.46% 100.65% 100.13% 99.64% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 55,117 54,965 54,554 54,120 53,835 53,575 53,768 1.66%
  QoQ % 0.28% 0.75% 0.80% 0.53% 0.49% -0.36% -
  Horiz. % 102.51% 102.23% 101.46% 100.65% 100.13% 99.64% 100.00%
NOSH 79,961 79,961 79,968 80,000 79,780 79,594 80,000 -0.03%
  QoQ % 0.00% -0.01% -0.04% 0.28% 0.23% -0.51% -
  Horiz. % 99.95% 99.95% 99.96% 100.00% 99.73% 99.49% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.52 % 4.28 % 4.73 % 1.50 % 2.44 % 3.09 % 5.64 % -26.95%
  QoQ % -17.76% -9.51% 215.33% -38.52% -21.04% -45.21% -
  Horiz. % 62.41% 75.89% 83.87% 26.60% 43.26% 54.79% 100.00%
ROE 1.83 % 1.57 % 0.81 % 1.59 % 1.35 % 1.10 % 0.95 % 54.76%
  QoQ % 16.56% 93.83% -49.06% 17.78% 22.73% 15.79% -
  Horiz. % 192.63% 165.26% 85.26% 167.37% 142.11% 115.79% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.55 24.93 11.57 70.86 37.06 23.96 11.39 113.42%
  QoQ % 42.60% 115.47% -83.67% 91.20% 54.67% 110.36% -
  Horiz. % 312.12% 218.88% 101.58% 622.12% 325.37% 210.36% 100.00%
EPS 1.26 1.08 0.55 1.08 0.91 0.74 0.64 57.02%
  QoQ % 16.67% 96.36% -49.07% 18.68% 22.97% 15.63% -
  Horiz. % 196.88% 168.75% 85.94% 168.75% 142.19% 115.62% 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 0.6893 0.6874 0.6822 0.6765 0.6748 0.6731 0.6721 1.70%
  QoQ % 0.28% 0.76% 0.84% 0.25% 0.25% 0.15% -
  Horiz. % 102.56% 102.28% 101.50% 100.65% 100.40% 100.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.30 22.65 10.52 64.42 33.60 21.67 10.36 113.27%
  QoQ % 42.60% 115.30% -83.67% 91.73% 55.05% 109.17% -
  Horiz. % 311.78% 218.63% 101.54% 621.81% 324.32% 209.17% 100.00%
EPS 1.15 0.98 0.50 0.98 0.83 0.67 0.58 57.76%
  QoQ % 17.35% 96.00% -48.98% 18.07% 23.88% 15.52% -
  Horiz. % 198.28% 168.97% 86.21% 168.97% 143.10% 115.52% 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 0.6264 0.6246 0.6200 0.6150 0.6118 0.6088 0.6110 1.67%
  QoQ % 0.29% 0.74% 0.81% 0.52% 0.49% -0.36% -
  Horiz. % 102.52% 102.23% 101.47% 100.65% 100.13% 99.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.3200 0.3200 0.3700 0.2900 0.2800 0.3250 0.3450 -
P/RPS 0.90 1.28 3.20 0.41 0.76 1.36 3.03 -55.45%
  QoQ % -29.69% -60.00% 680.49% -46.05% -44.12% -55.12% -
  Horiz. % 29.70% 42.24% 105.61% 13.53% 25.08% 44.88% 100.00%
P/EPS 25.31 29.68 66.79 26.98 30.77 43.92 53.91 -39.57%
  QoQ % -14.72% -55.56% 147.55% -12.32% -29.94% -18.53% -
  Horiz. % 46.95% 55.05% 123.89% 50.05% 57.08% 81.47% 100.00%
EY 3.95 3.37 1.50 3.71 3.25 2.28 1.86 65.14%
  QoQ % 17.21% 124.67% -59.57% 14.15% 42.54% 22.58% -
  Horiz. % 212.37% 181.18% 80.65% 199.46% 174.73% 122.58% 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 0.46 0.47 0.54 0.43 0.41 0.48 0.51 -6.64%
  QoQ % -2.13% -12.96% 25.58% 4.88% -14.58% -5.88% -
  Horiz. % 90.20% 92.16% 105.88% 84.31% 80.39% 94.12% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 29/05/17 27/02/17 24/11/16 26/08/16 30/05/16 -
Price 0.6150 0.3400 0.3500 0.3600 0.3050 0.3200 0.3350 -
P/RPS 1.73 1.36 3.02 0.51 0.82 1.34 2.94 -29.76%
  QoQ % 27.21% -54.97% 492.16% -37.80% -38.81% -54.42% -
  Horiz. % 58.84% 46.26% 102.72% 17.35% 27.89% 45.58% 100.00%
P/EPS 48.64 31.54 63.18 33.49 33.52 43.24 52.34 -4.77%
  QoQ % 54.22% -50.08% 88.65% -0.09% -22.48% -17.39% -
  Horiz. % 92.93% 60.26% 120.71% 63.99% 64.04% 82.61% 100.00%
EY 2.06 3.17 1.58 2.99 2.98 2.31 1.91 5.16%
  QoQ % -35.02% 100.63% -47.16% 0.34% 29.00% 20.94% -
  Horiz. % 107.85% 165.97% 82.72% 156.54% 156.02% 120.94% 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 0.89 0.49 0.51 0.53 0.45 0.48 0.50 46.82%
  QoQ % 81.63% -3.92% -3.77% 17.78% -6.25% -4.00% -
  Horiz. % 178.00% 98.00% 102.00% 106.00% 90.00% 96.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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