Highlights

[HOKHENG] QoQ Quarter Result on 2016-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     77.92%    YoY -     53.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 10,676 9,256 27,121 10,494 9,956 9,113 9,202 10.42%
  QoQ % 15.34% -65.87% 158.44% 5.40% 9.25% -0.97% -
  Horiz. % 116.02% 100.59% 294.73% 114.04% 108.19% 99.03% 100.00%
PBT 532 589 621 297 177 554 409 19.18%
  QoQ % -9.68% -5.15% 109.09% 67.80% -68.05% 35.45% -
  Horiz. % 130.07% 144.01% 151.83% 72.62% 43.28% 135.45% 100.00%
Tax -117 -151 -492 -165 -102 -40 -290 -45.43%
  QoQ % 22.52% 69.31% -198.18% -61.76% -155.00% 86.21% -
  Horiz. % 40.34% 52.07% 169.66% 56.90% 35.17% 13.79% 100.00%
NP 415 438 129 132 75 514 119 130.14%
  QoQ % -5.25% 239.53% -2.27% 76.00% -85.41% 331.93% -
  Horiz. % 348.74% 368.07% 108.40% 110.92% 63.03% 431.93% 100.00%
NP to SH 419 443 135 137 77 512 131 117.24%
  QoQ % -5.42% 228.15% -1.46% 77.92% -84.96% 290.84% -
  Horiz. % 319.85% 338.17% 103.05% 104.58% 58.78% 390.84% 100.00%
Tax Rate 21.99 % 25.64 % 79.23 % 55.56 % 57.63 % 7.22 % 70.90 % -54.21%
  QoQ % -14.24% -67.64% 42.60% -3.59% 698.20% -89.82% -
  Horiz. % 31.02% 36.16% 111.75% 78.36% 81.28% 10.18% 100.00%
Total Cost 10,261 8,818 26,992 10,362 9,881 8,599 9,083 8.48%
  QoQ % 16.36% -67.33% 160.49% 4.87% 14.91% -5.33% -
  Horiz. % 112.97% 97.08% 297.17% 114.08% 108.79% 94.67% 100.00%
Net Worth 54,965 54,554 54,120 54,380 51,828 53,768 53,256 2.13%
  QoQ % 0.75% 0.80% -0.48% 4.92% -3.61% 0.96% -
  Horiz. % 103.21% 102.44% 101.62% 102.11% 97.32% 100.96% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 54,965 54,554 54,120 54,380 51,828 53,768 53,256 2.13%
  QoQ % 0.75% 0.80% -0.48% 4.92% -3.61% 0.96% -
  Horiz. % 103.21% 102.44% 101.62% 102.11% 97.32% 100.96% 100.00%
NOSH 79,961 79,968 80,000 80,588 76,999 80,000 80,000 -0.03%
  QoQ % -0.01% -0.04% -0.73% 4.66% -3.75% 0.00% -
  Horiz. % 99.95% 99.96% 100.00% 100.74% 96.25% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.89 % 4.73 % 0.48 % 1.26 % 0.75 % 5.64 % 1.29 % 108.86%
  QoQ % -17.76% 885.42% -61.90% 68.00% -86.70% 337.21% -
  Horiz. % 301.55% 366.67% 37.21% 97.67% 58.14% 437.21% 100.00%
ROE 0.76 % 0.81 % 0.25 % 0.25 % 0.15 % 0.95 % 0.25 % 110.00%
  QoQ % -6.17% 224.00% 0.00% 66.67% -84.21% 280.00% -
  Horiz. % 304.00% 324.00% 100.00% 100.00% 60.00% 380.00% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.35 11.57 33.90 13.02 12.93 11.39 11.50 10.47%
  QoQ % 15.38% -65.87% 160.37% 0.70% 13.52% -0.96% -
  Horiz. % 116.09% 100.61% 294.78% 113.22% 112.43% 99.04% 100.00%
EPS 0.52 0.55 0.17 0.17 0.10 0.64 0.16 119.57%
  QoQ % -5.45% 223.53% 0.00% 70.00% -84.37% 300.00% -
  Horiz. % 325.00% 343.75% 106.25% 106.25% 62.50% 400.00% 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 0.6874 0.6822 0.6765 0.6748 0.6731 0.6721 0.6657 2.16%
  QoQ % 0.76% 0.84% 0.25% 0.25% 0.15% 0.96% -
  Horiz. % 103.26% 102.48% 101.62% 101.37% 101.11% 100.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.13 10.52 30.82 11.93 11.31 10.36 10.46 10.39%
  QoQ % 15.30% -65.87% 158.34% 5.48% 9.17% -0.96% -
  Horiz. % 115.97% 100.57% 294.65% 114.05% 108.13% 99.04% 100.00%
EPS 0.48 0.50 0.15 0.16 0.09 0.58 0.15 117.31%
  QoQ % -4.00% 233.33% -6.25% 77.78% -84.48% 286.67% -
  Horiz. % 320.00% 333.33% 100.00% 106.67% 60.00% 386.67% 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 0.6246 0.6200 0.6150 0.6180 0.5890 0.6110 0.6052 2.13%
  QoQ % 0.74% 0.81% -0.49% 4.92% -3.60% 0.96% -
  Horiz. % 103.21% 102.45% 101.62% 102.11% 97.32% 100.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.3200 0.3700 0.2900 0.2800 0.3250 0.3450 0.4000 -
P/RPS 2.40 3.20 0.86 2.15 2.51 3.03 3.48 -21.96%
  QoQ % -25.00% 272.09% -60.00% -14.34% -17.16% -12.93% -
  Horiz. % 68.97% 91.95% 24.71% 61.78% 72.13% 87.07% 100.00%
P/EPS 61.07 66.79 171.85 164.71 325.00 53.91 244.27 -60.35%
  QoQ % -8.56% -61.13% 4.33% -49.32% 502.86% -77.93% -
  Horiz. % 25.00% 27.34% 70.35% 67.43% 133.05% 22.07% 100.00%
EY 1.64 1.50 0.58 0.61 0.31 1.86 0.41 152.20%
  QoQ % 9.33% 158.62% -4.92% 96.77% -83.33% 353.66% -
  Horiz. % 400.00% 365.85% 141.46% 148.78% 75.61% 453.66% 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 0.47 0.54 0.43 0.41 0.48 0.51 0.60 -15.04%
  QoQ % -12.96% 25.58% 4.88% -14.58% -5.88% -15.00% -
  Horiz. % 78.33% 90.00% 71.67% 68.33% 80.00% 85.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 27/02/17 24/11/16 26/08/16 30/05/16 29/02/16 -
Price 0.3400 0.3500 0.3600 0.3050 0.3200 0.3350 0.3500 -
P/RPS 2.55 3.02 1.06 2.34 2.47 2.94 3.04 -11.07%
  QoQ % -15.56% 184.91% -54.70% -5.26% -15.99% -3.29% -
  Horiz. % 83.88% 99.34% 34.87% 76.97% 81.25% 96.71% 100.00%
P/EPS 64.88 63.18 213.33 179.41 320.00 52.34 213.74 -54.87%
  QoQ % 2.69% -70.38% 18.91% -43.93% 511.39% -75.51% -
  Horiz. % 30.35% 29.56% 99.81% 83.94% 149.71% 24.49% 100.00%
EY 1.54 1.58 0.47 0.56 0.31 1.91 0.47 120.76%
  QoQ % -2.53% 236.17% -16.07% 80.65% -83.77% 306.38% -
  Horiz. % 327.66% 336.17% 100.00% 119.15% 65.96% 406.38% 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 0.49 0.51 0.53 0.45 0.48 0.50 0.53 -5.10%
  QoQ % -3.92% -3.77% 17.78% -6.25% -4.00% -5.66% -
  Horiz. % 92.45% 96.23% 100.00% 84.91% 90.57% 94.34% 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.
 


 

251  331  559  1184 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.16+0.015 
 HSI-H8E 0.285+0.01 
 HSI-C7E 0.215-0.015 
 KNM 0.39+0.015 
 MNC 0.100.00 
 KNM-WB 0.195+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers