Highlights

[DFCITY] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [DFCITY]: 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 -     -48.49%    YoY -     -13.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 28,424 19,932 9,256 56,684 29,563 19,069 55.96%
  QoQ % 30.90% 42.60% 115.34% -83.67% 91.74% 55.03% -
  Horiz. % 195.12% 149.06% 104.53% 48.54% 297.26% 155.03% 100.00%
PBT 1,142 1,303 1,121 589 1,649 1,028 731 34.53%
  QoQ % -12.36% 16.24% 90.32% -64.28% 60.41% 40.63% -
  Horiz. % 156.22% 178.25% 153.35% 80.57% 225.58% 140.63% 100.00%
Tax -288 -302 -268 -151 -800 -307 -142 60.02%
  QoQ % 4.64% -12.69% -77.48% 81.12% -160.59% -116.20% -
  Horiz. % 202.82% 212.68% 188.73% 106.34% 563.38% 216.20% 100.00%
NP 854 1,001 853 438 849 721 589 28.02%
  QoQ % -14.69% 17.35% 94.75% -48.41% 17.75% 22.41% -
  Horiz. % 144.99% 169.95% 144.82% 74.36% 144.14% 122.41% 100.00%
NP to SH 867 1,011 862 443 860 726 589 29.31%
  QoQ % -14.24% 17.29% 94.58% -48.49% 18.46% 23.26% -
  Horiz. % 147.20% 171.65% 146.35% 75.21% 146.01% 123.26% 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 27,423 19,079 8,818 55,835 28,842 18,480 56.80%
  QoQ % 32.56% 43.73% 116.36% -84.21% 93.59% 56.07% -
  Horiz. % 196.72% 148.39% 103.24% 47.72% 302.14% 156.07% 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 % 1.83 % 1.57 % 0.81 % 1.59 % 1.35 % 1.10 % 27.22%
  QoQ % -13.66% 16.56% 93.83% -49.06% 17.78% 22.73% -
  Horiz. % 143.64% 166.36% 142.73% 73.64% 144.55% 122.73% 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 35.55 24.93 11.57 70.86 37.06 23.96 55.47%
  QoQ % 30.89% 42.60% 115.47% -83.67% 91.20% 54.67% -
  Horiz. % 194.20% 148.37% 104.05% 48.29% 295.74% 154.67% 100.00%
EPS 1.08 1.26 1.08 0.55 1.08 0.91 0.74 28.58%
  QoQ % -14.29% 16.67% 96.36% -49.07% 18.68% 22.97% -
  Horiz. % 145.95% 170.27% 145.95% 74.32% 145.95% 122.97% 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 32.30 22.65 10.52 64.42 33.60 21.67 55.95%
  QoQ % 30.90% 42.60% 115.30% -83.67% 91.73% 55.05% -
  Horiz. % 195.11% 149.05% 104.52% 48.55% 297.28% 155.05% 100.00%
EPS 0.99 1.15 0.98 0.50 0.98 0.83 0.67 29.64%
  QoQ % -13.91% 17.35% 96.00% -48.98% 18.07% 23.88% -
  Horiz. % 147.76% 171.64% 146.27% 74.63% 146.27% 123.88% 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 0.90 1.28 3.20 0.41 0.76 1.36 -17.95%
  QoQ % 12.22% -29.69% -60.00% 680.49% -46.05% -44.12% -
  Horiz. % 74.26% 66.18% 94.12% 235.29% 30.15% 55.88% 100.00%
P/EPS 43.35 25.31 29.68 66.79 26.98 30.77 43.92 -0.86%
  QoQ % 71.28% -14.72% -55.56% 147.55% -12.32% -29.94% -
  Horiz. % 98.70% 57.63% 67.58% 152.07% 61.43% 70.06% 100.00%
EY 2.31 3.95 3.37 1.50 3.71 3.25 2.28 0.87%
  QoQ % -41.52% 17.21% 124.67% -59.57% 14.15% 42.54% -
  Horiz. % 101.32% 173.25% 147.81% 65.79% 162.72% 142.54% 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 1.73 1.36 3.02 0.51 0.82 1.34 -24.96%
  QoQ % -49.71% 27.21% -54.97% 492.16% -37.80% -38.81% -
  Horiz. % 64.93% 129.10% 101.49% 225.37% 38.06% 61.19% 100.00%
P/EPS 37.35 48.64 31.54 63.18 33.49 33.52 43.24 -9.28%
  QoQ % -23.21% 54.22% -50.08% 88.65% -0.09% -22.48% -
  Horiz. % 86.38% 112.49% 72.94% 146.11% 77.45% 77.52% 100.00%
EY 2.68 2.06 3.17 1.58 2.99 2.98 2.31 10.38%
  QoQ % 30.10% -35.02% 100.63% -47.16% 0.34% 29.00% -
  Horiz. % 116.02% 89.18% 137.23% 68.40% 129.44% 129.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

227  687  511  1021 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.19-0.035 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 DGSB 0.22+0.025 
 LUSTER-WA 0.105-0.02 
 SUPERMX-C1I 0.155-0.005 
 DNEX 0.205-0.03 
 VC 0.055-0.005 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
8. BE CARE FUL OF SHARKS IN BURSA , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS