Highlights

[DFCITY] QoQ Quarter Result on 2015-06-30 [#2]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -73.86%    YoY -     -44.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 9,113 9,202 8,706 8,513 11,512 13,221 9,737 -4.32%
  QoQ % -0.97% 5.70% 2.27% -26.05% -12.93% 35.78% -
  Horiz. % 93.59% 94.51% 89.41% 87.43% 118.23% 135.78% 100.00%
PBT 554 409 334 258 847 343 328 41.78%
  QoQ % 35.45% 22.46% 29.46% -69.54% 146.94% 4.57% -
  Horiz. % 168.90% 124.70% 101.83% 78.66% 258.23% 104.57% 100.00%
Tax -40 -290 -217 -107 -288 -320 -164 -60.93%
  QoQ % 86.21% -33.64% -102.80% 62.85% 10.00% -95.12% -
  Horiz. % 24.39% 176.83% 132.32% 65.24% 175.61% 195.12% 100.00%
NP 514 119 117 151 559 23 164 114.02%
  QoQ % 331.93% 1.71% -22.52% -72.99% 2,330.43% -85.98% -
  Horiz. % 313.41% 72.56% 71.34% 92.07% 340.85% 14.02% 100.00%
NP to SH 512 131 89 155 593 26 171 107.60%
  QoQ % 290.84% 47.19% -42.58% -73.86% 2,180.77% -84.80% -
  Horiz. % 299.42% 76.61% 52.05% 90.64% 346.78% 15.20% 100.00%
Tax Rate 7.22 % 70.90 % 64.97 % 41.47 % 34.00 % 93.29 % 50.00 % -72.44%
  QoQ % -89.82% 9.13% 56.67% 21.97% -63.55% 86.58% -
  Horiz. % 14.44% 141.80% 129.94% 82.94% 68.00% 186.58% 100.00%
Total Cost 8,599 9,083 8,589 8,362 10,953 13,198 9,573 -6.90%
  QoQ % -5.33% 5.75% 2.71% -23.66% -17.01% 37.87% -
  Horiz. % 89.83% 94.88% 89.72% 87.35% 114.42% 137.87% 100.00%
Net Worth 53,768 53,256 53,764 54,119 53,001 48,582 53,229 0.67%
  QoQ % 0.96% -0.95% -0.66% 2.11% 9.09% -8.73% -
  Horiz. % 101.01% 100.05% 101.00% 101.67% 99.57% 91.27% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 53,768 53,256 53,764 54,119 53,001 48,582 53,229 0.67%
  QoQ % 0.96% -0.95% -0.66% 2.11% 9.09% -8.73% -
  Horiz. % 101.01% 100.05% 101.00% 101.67% 99.57% 91.27% 100.00%
NOSH 80,000 80,000 80,909 81,578 80,135 74,285 81,428 -1.17%
  QoQ % 0.00% -1.12% -0.82% 1.80% 7.87% -8.77% -
  Horiz. % 98.25% 98.25% 99.36% 100.18% 98.41% 91.23% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.64 % 1.29 % 1.34 % 1.77 % 4.86 % 0.17 % 1.68 % 124.04%
  QoQ % 337.21% -3.73% -24.29% -63.58% 2,758.82% -89.88% -
  Horiz. % 335.71% 76.79% 79.76% 105.36% 289.29% 10.12% 100.00%
ROE 0.95 % 0.25 % 0.17 % 0.29 % 1.12 % 0.05 % 0.32 % 106.42%
  QoQ % 280.00% 47.06% -41.38% -74.11% 2,140.00% -84.37% -
  Horiz. % 296.88% 78.12% 53.12% 90.62% 350.00% 15.62% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.39 11.50 10.76 10.44 14.37 17.80 11.96 -3.20%
  QoQ % -0.96% 6.88% 3.07% -27.35% -19.27% 48.83% -
  Horiz. % 95.23% 96.15% 89.97% 87.29% 120.15% 148.83% 100.00%
EPS 0.64 0.16 0.11 0.19 0.74 0.03 0.21 110.06%
  QoQ % 300.00% 45.45% -42.11% -74.32% 2,366.67% -85.71% -
  Horiz. % 304.76% 76.19% 52.38% 90.48% 352.38% 14.29% 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 0.6721 0.6657 0.6645 0.6634 0.6614 0.6540 0.6537 1.87%
  QoQ % 0.96% 0.18% 0.17% 0.30% 1.13% 0.05% -
  Horiz. % 102.81% 101.84% 101.65% 101.48% 101.18% 100.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.36 10.46 9.89 9.67 13.08 15.02 11.07 -4.32%
  QoQ % -0.96% 5.76% 2.28% -26.07% -12.92% 35.68% -
  Horiz. % 93.59% 94.49% 89.34% 87.35% 118.16% 135.68% 100.00%
EPS 0.58 0.15 0.10 0.18 0.67 0.03 0.19 110.29%
  QoQ % 286.67% 50.00% -44.44% -73.13% 2,133.33% -84.21% -
  Horiz. % 305.26% 78.95% 52.63% 94.74% 352.63% 15.79% 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 0.6110 0.6052 0.6110 0.6150 0.6023 0.5521 0.6049 0.67%
  QoQ % 0.96% -0.95% -0.65% 2.11% 9.09% -8.73% -
  Horiz. % 101.01% 100.05% 101.01% 101.67% 99.57% 91.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.3450 0.4000 0.4000 0.3400 0.3900 0.3550 0.4100 -
P/RPS 3.03 3.48 3.72 3.26 2.71 1.99 3.43 -7.93%
  QoQ % -12.93% -6.45% 14.11% 20.30% 36.18% -41.98% -
  Horiz. % 88.34% 101.46% 108.45% 95.04% 79.01% 58.02% 100.00%
P/EPS 53.91 244.27 363.64 178.95 52.70 1,014.29 195.24 -57.56%
  QoQ % -77.93% -32.83% 103.21% 239.56% -94.80% 419.51% -
  Horiz. % 27.61% 125.11% 186.25% 91.66% 26.99% 519.51% 100.00%
EY 1.86 0.41 0.28 0.56 1.90 0.10 0.51 136.75%
  QoQ % 353.66% 46.43% -50.00% -70.53% 1,800.00% -80.39% -
  Horiz. % 364.71% 80.39% 54.90% 109.80% 372.55% 19.61% 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 0.51 0.60 0.60 0.51 0.59 0.54 0.63 -13.13%
  QoQ % -15.00% 0.00% 17.65% -13.56% 9.26% -14.29% -
  Horiz. % 80.95% 95.24% 95.24% 80.95% 93.65% 85.71% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 23/11/15 24/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.3350 0.3500 0.4000 0.3500 0.3200 0.4000 0.3900 -
P/RPS 2.94 3.04 3.72 3.35 2.23 2.25 3.26 -6.65%
  QoQ % -3.29% -18.28% 11.04% 50.22% -0.89% -30.98% -
  Horiz. % 90.18% 93.25% 114.11% 102.76% 68.40% 69.02% 100.00%
P/EPS 52.34 213.74 363.64 184.21 43.24 1,142.86 185.71 -56.98%
  QoQ % -75.51% -41.22% 97.41% 326.02% -96.22% 515.40% -
  Horiz. % 28.18% 115.09% 195.81% 99.19% 23.28% 615.40% 100.00%
EY 1.91 0.47 0.28 0.54 2.31 0.09 0.54 131.97%
  QoQ % 306.38% 67.86% -48.15% -76.62% 2,466.67% -83.33% -
  Horiz. % 353.70% 87.04% 51.85% 100.00% 427.78% 16.67% 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 0.50 0.53 0.60 0.53 0.48 0.61 0.60 -11.44%
  QoQ % -5.66% -11.67% 13.21% 10.42% -21.31% 1.67% -
  Horiz. % 83.33% 88.33% 100.00% 88.33% 80.00% 101.67% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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