Highlights

[DFCITY] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -14.24%    YoY -     0.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 23,269 15,439 8,168 37,207 28,424 19,932 9,256 84.78%
  QoQ % 50.72% 89.02% -78.05% 30.90% 42.60% 115.34% -
  Horiz. % 251.39% 166.80% 88.25% 401.98% 307.09% 215.34% 100.00%
PBT 773 501 393 1,142 1,303 1,121 589 19.85%
  QoQ % 54.29% 27.48% -65.59% -12.36% 16.24% 90.32% -
  Horiz. % 131.24% 85.06% 66.72% 193.89% 221.22% 190.32% 100.00%
Tax -292 -188 -172 -288 -302 -268 -151 55.15%
  QoQ % -55.32% -9.30% 40.28% 4.64% -12.69% -77.48% -
  Horiz. % 193.38% 124.50% 113.91% 190.73% 200.00% 177.48% 100.00%
NP 481 313 221 854 1,001 853 438 6.44%
  QoQ % 53.67% 41.63% -74.12% -14.69% 17.35% 94.75% -
  Horiz. % 109.82% 71.46% 50.46% 194.98% 228.54% 194.75% 100.00%
NP to SH 492 321 226 867 1,011 862 443 7.24%
  QoQ % 53.27% 42.04% -73.93% -14.24% 17.29% 94.58% -
  Horiz. % 111.06% 72.46% 51.02% 195.71% 228.22% 194.58% 100.00%
Tax Rate 37.77 % 37.52 % 43.77 % 25.22 % 23.18 % 23.91 % 25.64 % 29.43%
  QoQ % 0.67% -14.28% 73.55% 8.80% -3.05% -6.75% -
  Horiz. % 147.31% 146.33% 170.71% 98.36% 90.41% 93.25% 100.00%
Total Cost 22,788 15,126 7,947 36,353 27,423 19,079 8,818 88.21%
  QoQ % 50.65% 90.34% -78.14% 32.56% 43.73% 116.36% -
  Horiz. % 258.43% 171.54% 90.12% 412.26% 310.99% 216.36% 100.00%
Net Worth 57,747 57,579 57,483 54,973 55,117 54,965 54,554 3.86%
  QoQ % 0.29% 0.17% 4.57% -0.26% 0.28% 0.75% -
  Horiz. % 105.85% 105.55% 105.37% 100.77% 101.03% 100.75% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 57,747 57,579 57,483 54,973 55,117 54,965 54,554 3.86%
  QoQ % 0.29% 0.17% 4.57% -0.26% 0.28% 0.75% -
  Horiz. % 105.85% 105.55% 105.37% 100.77% 101.03% 100.75% 100.00%
NOSH 79,961 79,961 79,961 79,961 79,961 79,961 79,968 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.07 % 2.03 % 2.71 % 2.30 % 3.52 % 4.28 % 4.73 % -42.33%
  QoQ % 1.97% -25.09% 17.83% -34.66% -17.76% -9.51% -
  Horiz. % 43.76% 42.92% 57.29% 48.63% 74.42% 90.49% 100.00%
ROE 0.85 % 0.56 % 0.39 % 1.58 % 1.83 % 1.57 % 0.81 % 3.26%
  QoQ % 51.79% 43.59% -75.32% -13.66% 16.56% 93.83% -
  Horiz. % 104.94% 69.14% 48.15% 195.06% 225.93% 193.83% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.10 19.31 10.21 46.53 35.55 24.93 11.57 84.84%
  QoQ % 50.70% 89.13% -78.06% 30.89% 42.60% 115.47% -
  Horiz. % 251.51% 166.90% 88.25% 402.16% 307.26% 215.47% 100.00%
EPS 0.62 0.40 0.28 1.08 1.26 1.08 0.55 8.31%
  QoQ % 55.00% 42.86% -74.07% -14.29% 16.67% 96.36% -
  Horiz. % 112.73% 72.73% 50.91% 196.36% 229.09% 196.36% 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 0.7222 0.7201 0.7189 0.6875 0.6893 0.6874 0.6822 3.87%
  QoQ % 0.29% 0.17% 4.57% -0.26% 0.28% 0.76% -
  Horiz. % 105.86% 105.56% 105.38% 100.78% 101.04% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.44 17.55 9.28 42.28 32.30 22.65 10.52 84.75%
  QoQ % 50.66% 89.12% -78.05% 30.90% 42.60% 115.30% -
  Horiz. % 251.33% 166.83% 88.21% 401.90% 307.03% 215.30% 100.00%
EPS 0.56 0.36 0.26 0.99 1.15 0.98 0.50 7.84%
  QoQ % 55.56% 38.46% -73.74% -13.91% 17.35% 96.00% -
  Horiz. % 112.00% 72.00% 52.00% 198.00% 230.00% 196.00% 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 0.6563 0.6543 0.6533 0.6247 0.6264 0.6246 0.6200 3.86%
  QoQ % 0.31% 0.15% 4.58% -0.27% 0.29% 0.74% -
  Horiz. % 105.85% 105.53% 105.37% 100.76% 101.03% 100.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.4300 0.4450 0.3900 0.4700 0.3200 0.3200 0.3700 -
P/RPS 1.48 2.30 3.82 1.01 0.90 1.28 3.20 -40.17%
  QoQ % -35.65% -39.79% 278.22% 12.22% -29.69% -60.00% -
  Horiz. % 46.25% 71.88% 119.37% 31.56% 28.12% 40.00% 100.00%
P/EPS 69.88 110.85 137.99 43.35 25.31 29.68 66.79 3.06%
  QoQ % -36.96% -19.67% 218.32% 71.28% -14.72% -55.56% -
  Horiz. % 104.63% 165.97% 206.60% 64.90% 37.89% 44.44% 100.00%
EY 1.43 0.90 0.72 2.31 3.95 3.37 1.50 -3.13%
  QoQ % 58.89% 25.00% -68.83% -41.52% 17.21% 124.67% -
  Horiz. % 95.33% 60.00% 48.00% 154.00% 263.33% 224.67% 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 0.60 0.62 0.54 0.68 0.46 0.47 0.54 7.27%
  QoQ % -3.23% 14.81% -20.59% 47.83% -2.13% -12.96% -
  Horiz. % 111.11% 114.81% 100.00% 125.93% 85.19% 87.04% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 27/08/18 28/05/18 28/02/18 24/11/17 28/08/17 29/05/17 -
Price 0.4350 0.5050 0.3950 0.4050 0.6150 0.3400 0.3500 -
P/RPS 1.49 2.62 3.87 0.87 1.73 1.36 3.02 -37.53%
  QoQ % -43.13% -32.30% 344.83% -49.71% 27.21% -54.97% -
  Horiz. % 49.34% 86.75% 128.15% 28.81% 57.28% 45.03% 100.00%
P/EPS 70.70 125.80 139.75 37.35 48.64 31.54 63.18 7.78%
  QoQ % -43.80% -9.98% 274.16% -23.21% 54.22% -50.08% -
  Horiz. % 111.90% 199.11% 221.19% 59.12% 76.99% 49.92% 100.00%
EY 1.41 0.79 0.72 2.68 2.06 3.17 1.58 -7.30%
  QoQ % 78.48% 9.72% -73.13% 30.10% -35.02% 100.63% -
  Horiz. % 89.24% 50.00% 45.57% 169.62% 130.38% 200.63% 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 0.60 0.70 0.55 0.59 0.89 0.49 0.51 11.43%
  QoQ % -14.29% 27.27% -6.78% -33.71% 81.63% -3.92% -
  Horiz. % 117.65% 137.25% 107.84% 115.69% 174.51% 96.08% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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