Highlights

[HOKHENG] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -72.36%    YoY -     -84.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 30,950 23,269 15,439 8,168 37,207 28,424 19,932 33.99%
  QoQ % 33.01% 50.72% 89.02% -78.05% 30.90% 42.60% -
  Horiz. % 155.28% 116.74% 77.46% 40.98% 186.67% 142.60% 100.00%
PBT 670 773 501 393 1,142 1,303 1,121 -28.98%
  QoQ % -13.32% 54.29% 27.48% -65.59% -12.36% 16.24% -
  Horiz. % 59.77% 68.96% 44.69% 35.06% 101.87% 116.24% 100.00%
Tax -543 -292 -188 -172 -288 -302 -268 59.91%
  QoQ % -85.96% -55.32% -9.30% 40.28% 4.64% -12.69% -
  Horiz. % 202.61% 108.96% 70.15% 64.18% 107.46% 112.69% 100.00%
NP 127 481 313 221 854 1,001 853 -71.81%
  QoQ % -73.60% 53.67% 41.63% -74.12% -14.69% 17.35% -
  Horiz. % 14.89% 56.39% 36.69% 25.91% 100.12% 117.35% 100.00%
NP to SH 136 492 321 226 867 1,011 862 -70.70%
  QoQ % -72.36% 53.27% 42.04% -73.93% -14.24% 17.29% -
  Horiz. % 15.78% 57.08% 37.24% 26.22% 100.58% 117.29% 100.00%
Tax Rate 81.04 % 37.77 % 37.52 % 43.77 % 25.22 % 23.18 % 23.91 % 125.14%
  QoQ % 114.56% 0.67% -14.28% 73.55% 8.80% -3.05% -
  Horiz. % 338.94% 157.97% 156.92% 183.06% 105.48% 96.95% 100.00%
Total Cost 30,823 22,788 15,126 7,947 36,353 27,423 19,079 37.56%
  QoQ % 35.26% 50.65% 90.34% -78.14% 32.56% 43.73% -
  Horiz. % 161.55% 119.44% 79.28% 41.65% 190.54% 143.73% 100.00%
Net Worth 57,396 57,747 57,579 57,483 54,973 55,117 54,965 2.92%
  QoQ % -0.61% 0.29% 0.17% 4.57% -0.26% 0.28% -
  Horiz. % 104.42% 105.06% 104.76% 104.58% 100.01% 100.28% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 57,396 57,747 57,579 57,483 54,973 55,117 54,965 2.92%
  QoQ % -0.61% 0.29% 0.17% 4.57% -0.26% 0.28% -
  Horiz. % 104.42% 105.06% 104.76% 104.58% 100.01% 100.28% 100.00%
NOSH 79,961 79,961 79,961 79,961 79,961 79,961 79,961 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.41 % 2.07 % 2.03 % 2.71 % 2.30 % 3.52 % 4.28 % -78.97%
  QoQ % -80.19% 1.97% -25.09% 17.83% -34.66% -17.76% -
  Horiz. % 9.58% 48.36% 47.43% 63.32% 53.74% 82.24% 100.00%
ROE 0.24 % 0.85 % 0.56 % 0.39 % 1.58 % 1.83 % 1.57 % -71.31%
  QoQ % -71.76% 51.79% 43.59% -75.32% -13.66% 16.56% -
  Horiz. % 15.29% 54.14% 35.67% 24.84% 100.64% 116.56% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 38.71 29.10 19.31 10.21 46.53 35.55 24.93 33.98%
  QoQ % 33.02% 50.70% 89.13% -78.06% 30.89% 42.60% -
  Horiz. % 155.27% 116.73% 77.46% 40.95% 186.64% 142.60% 100.00%
EPS 0.17 0.62 0.40 0.28 1.08 1.26 1.08 -70.75%
  QoQ % -72.58% 55.00% 42.86% -74.07% -14.29% 16.67% -
  Horiz. % 15.74% 57.41% 37.04% 25.93% 100.00% 116.67% 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 0.7178 0.7222 0.7201 0.7189 0.6875 0.6893 0.6874 2.92%
  QoQ % -0.61% 0.29% 0.17% 4.57% -0.26% 0.28% -
  Horiz. % 104.42% 105.06% 104.76% 104.58% 100.01% 100.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 35.17 26.44 17.55 9.28 42.28 32.30 22.65 33.98%
  QoQ % 33.02% 50.66% 89.12% -78.05% 30.90% 42.60% -
  Horiz. % 155.28% 116.73% 77.48% 40.97% 186.67% 142.60% 100.00%
EPS 0.15 0.56 0.36 0.26 0.99 1.15 0.98 -71.29%
  QoQ % -73.21% 55.56% 38.46% -73.74% -13.91% 17.35% -
  Horiz. % 15.31% 57.14% 36.73% 26.53% 101.02% 117.35% 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 0.6523 0.6563 0.6543 0.6533 0.6247 0.6264 0.6246 2.93%
  QoQ % -0.61% 0.31% 0.15% 4.58% -0.27% 0.29% -
  Horiz. % 104.43% 105.08% 104.76% 104.59% 100.02% 100.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4750 0.4300 0.4450 0.3900 0.4700 0.3200 0.3200 -
P/RPS 1.23 1.48 2.30 3.82 1.01 0.90 1.28 -2.61%
  QoQ % -16.89% -35.65% -39.79% 278.22% 12.22% -29.69% -
  Horiz. % 96.09% 115.62% 179.69% 298.44% 78.91% 70.31% 100.00%
P/EPS 279.28 69.88 110.85 137.99 43.35 25.31 29.68 343.89%
  QoQ % 299.66% -36.96% -19.67% 218.32% 71.28% -14.72% -
  Horiz. % 940.97% 235.44% 373.48% 464.93% 146.06% 85.28% 100.00%
EY 0.36 1.43 0.90 0.72 2.31 3.95 3.37 -77.39%
  QoQ % -74.83% 58.89% 25.00% -68.83% -41.52% 17.21% -
  Horiz. % 10.68% 42.43% 26.71% 21.36% 68.55% 117.21% 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 0.66 0.60 0.62 0.54 0.68 0.46 0.47 25.32%
  QoQ % 10.00% -3.23% 14.81% -20.59% 47.83% -2.13% -
  Horiz. % 140.43% 127.66% 131.91% 114.89% 144.68% 97.87% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 27/08/18 28/05/18 28/02/18 24/11/17 28/08/17 -
Price 0.5500 0.4350 0.5050 0.3950 0.4050 0.6150 0.3400 -
P/RPS 1.42 1.49 2.62 3.87 0.87 1.73 1.36 2.91%
  QoQ % -4.70% -43.13% -32.30% 344.83% -49.71% 27.21% -
  Horiz. % 104.41% 109.56% 192.65% 284.56% 63.97% 127.21% 100.00%
P/EPS 323.37 70.70 125.80 139.75 37.35 48.64 31.54 369.95%
  QoQ % 357.38% -43.80% -9.98% 274.16% -23.21% 54.22% -
  Horiz. % 1,025.27% 224.16% 398.86% 443.09% 118.42% 154.22% 100.00%
EY 0.31 1.41 0.79 0.72 2.68 2.06 3.17 -78.68%
  QoQ % -78.01% 78.48% 9.72% -73.13% 30.10% -35.02% -
  Horiz. % 9.78% 44.48% 24.92% 22.71% 84.54% 64.98% 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 0.77 0.60 0.70 0.55 0.59 0.89 0.49 35.05%
  QoQ % 28.33% -14.29% 27.27% -6.78% -33.71% 81.63% -
  Horiz. % 157.14% 122.45% 142.86% 112.24% 120.41% 181.63% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers