Highlights

[HOKHENG] QoQ Quarter Result on 2018-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     80.00%    YoY -     14.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 6,371 6,172 7,681 7,830 7,271 8,168 8,783 -19.32%
  QoQ % 3.22% -19.65% -1.90% 7.69% -10.98% -7.00% -
  Horiz. % 72.54% 70.27% 87.45% 89.15% 82.78% 93.00% 100.00%
PBT -1,027 -434 -103 272 108 393 -162 243.69%
  QoQ % -136.64% -321.36% -137.87% 151.85% -72.52% 342.59% -
  Horiz. % 633.95% 267.90% 63.58% -167.90% -66.67% -242.59% 100.00%
Tax 83 49 -251 -104 -16 -172 14 228.64%
  QoQ % 69.39% 119.52% -141.35% -550.00% 90.70% -1,328.57% -
  Horiz. % 592.86% 350.00% -1,792.86% -742.86% -114.29% -1,228.57% 100.00%
NP -944 -385 -354 168 92 221 -148 245.10%
  QoQ % -145.19% -8.76% -310.71% 82.61% -58.37% 249.32% -
  Horiz. % 637.84% 260.14% 239.19% -113.51% -62.16% -149.32% 100.00%
NP to SH -944 -383 -356 171 95 226 -145 249.86%
  QoQ % -146.48% -7.58% -308.19% 80.00% -57.96% 255.86% -
  Horiz. % 651.03% 264.14% 245.52% -117.93% -65.52% -155.86% 100.00%
Tax Rate - % - % - % 38.24 % 14.81 % 43.77 % - % -
  QoQ % 0.00% 0.00% 0.00% 158.20% -66.16% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 87.37% 33.84% 100.00% -
Total Cost 7,315 6,557 8,035 7,662 7,179 7,947 8,931 -12.49%
  QoQ % 11.56% -18.39% 4.87% 6.73% -9.66% -11.02% -
  Horiz. % 81.91% 73.42% 89.97% 85.79% 80.38% 88.98% 100.00%
Net Worth 60,237 61,182 57,396 57,747 57,579 57,483 54,973 6.30%
  QoQ % -1.55% 6.60% -0.61% 0.29% 0.17% 4.57% -
  Horiz. % 109.58% 111.30% 104.41% 105.05% 104.74% 104.57% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 60,237 61,182 57,396 57,747 57,579 57,483 54,973 6.30%
  QoQ % -1.55% 6.60% -0.61% 0.29% 0.17% 4.57% -
  Horiz. % 109.58% 111.30% 104.41% 105.05% 104.74% 104.57% 100.00%
NOSH 86,139 87,957 79,961 79,961 79,961 79,961 79,961 5.10%
  QoQ % -2.07% 10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.73% 110.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -14.82 % -6.24 % -4.61 % 2.15 % 1.27 % 2.71 % -1.69 % 326.94%
  QoQ % -137.50% -35.36% -314.42% 69.29% -53.14% 260.36% -
  Horiz. % 876.92% 369.23% 272.78% -127.22% -75.15% -160.36% 100.00%
ROE -1.57 % -0.63 % -0.62 % 0.30 % 0.16 % 0.39 % -0.26 % 232.70%
  QoQ % -149.21% -1.61% -306.67% 87.50% -58.97% 250.00% -
  Horiz. % 603.85% 242.31% 238.46% -115.38% -61.54% -150.00% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.40 7.02 9.61 9.79 9.09 10.21 10.98 -23.19%
  QoQ % 5.41% -26.95% -1.84% 7.70% -10.97% -7.01% -
  Horiz. % 67.40% 63.93% 87.52% 89.16% 82.79% 92.99% 100.00%
EPS -1.10 -0.44 -0.45 0.21 0.12 0.28 -0.18 235.37%
  QoQ % -150.00% 2.22% -314.29% 75.00% -57.14% 255.56% -
  Horiz. % 611.11% 244.44% 250.00% -116.67% -66.67% -155.56% 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 0.6993 0.6956 0.7178 0.7222 0.7201 0.7189 0.6875 1.14%
  QoQ % 0.53% -3.09% -0.61% 0.29% 0.17% 4.57% -
  Horiz. % 101.72% 101.18% 104.41% 105.05% 104.74% 104.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.24 7.01 8.73 8.90 8.26 9.28 9.98 -19.31%
  QoQ % 3.28% -19.70% -1.91% 7.75% -10.99% -7.01% -
  Horiz. % 72.55% 70.24% 87.47% 89.18% 82.77% 92.99% 100.00%
EPS -1.07 -0.44 -0.40 0.19 0.11 0.26 -0.16 256.19%
  QoQ % -143.18% -10.00% -310.53% 72.73% -57.69% 262.50% -
  Horiz. % 668.75% 275.00% 250.00% -118.75% -68.75% -162.50% 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 0.6845 0.6953 0.6523 0.6563 0.6543 0.6533 0.6247 6.30%
  QoQ % -1.55% 6.59% -0.61% 0.31% 0.15% 4.58% -
  Horiz. % 109.57% 111.30% 104.42% 105.06% 104.74% 104.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5500 0.6500 0.4750 0.4300 0.4450 0.3900 0.4700 -
P/RPS 7.44 9.26 4.94 4.39 4.89 3.82 4.28 44.72%
  QoQ % -19.65% 87.45% 12.53% -10.22% 28.01% -10.75% -
  Horiz. % 173.83% 216.36% 115.42% 102.57% 114.25% 89.25% 100.00%
P/EPS -50.19 -149.27 -106.69 201.07 374.55 137.99 -259.18 -66.63%
  QoQ % 66.38% -39.91% -153.06% -46.32% 171.43% 153.24% -
  Horiz. % 19.36% 57.59% 41.16% -77.58% -144.51% -53.24% 100.00%
EY -1.99 -0.67 -0.94 0.50 0.27 0.72 -0.39 197.27%
  QoQ % -197.01% 28.72% -288.00% 85.19% -62.50% 284.62% -
  Horiz. % 510.26% 171.79% 241.03% -128.21% -69.23% -184.62% 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 0.79 0.93 0.66 0.60 0.62 0.54 0.68 10.54%
  QoQ % -15.05% 40.91% 10.00% -3.23% 14.81% -20.59% -
  Horiz. % 116.18% 136.76% 97.06% 88.24% 91.18% 79.41% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/11/19 22/11/19 28/02/19 29/11/18 27/08/18 28/05/18 28/02/18 -
Price 0.7100 0.7100 0.5500 0.4350 0.5050 0.3950 0.4050 -
P/RPS 9.60 10.12 5.73 4.44 5.55 3.87 3.69 89.49%
  QoQ % -5.14% 76.61% 29.05% -20.00% 43.41% 4.88% -
  Horiz. % 260.16% 274.25% 155.28% 120.33% 150.41% 104.88% 100.00%
P/EPS -64.79 -163.05 -123.54 203.41 425.06 139.75 -223.34 -56.28%
  QoQ % 60.26% -31.98% -160.73% -52.15% 204.16% 162.57% -
  Horiz. % 29.01% 73.01% 55.31% -91.08% -190.32% -62.57% 100.00%
EY -1.54 -0.61 -0.81 0.49 0.24 0.72 -0.45 127.61%
  QoQ % -152.46% 24.69% -265.31% 104.17% -66.67% 260.00% -
  Horiz. % 342.22% 135.56% 180.00% -108.89% -53.33% -160.00% 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 1.02 1.02 0.77 0.60 0.70 0.55 0.59 44.19%
  QoQ % 0.00% 32.47% 28.33% -14.29% 27.27% -6.78% -
  Horiz. % 172.88% 172.88% 130.51% 101.69% 118.64% 93.22% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers