Highlights

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

Stock [DFCITY]: 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.
 


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
 
 

202  451  577  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.090.00 
 VC 0.05-0.005 
 KSTAR 0.445+0.075 
 MAHSING 0.985-0.015 
 DATAPRP 0.20-0.02 
 DGSB 0.22+0.005 
 SUPERMX 9.72-0.06 
 VIVOCOM 0.0450.00 
 SUPERMX-C1I 0.1550.00 
 LUSTER 0.170.00 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS