[HOKHENG] QoQ Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 7,555 6,371 6,172 7,681 7,830 7,271 8,168 -5.06% QoQ % 18.58% 3.22% -19.65% -1.90% 7.69% -10.98% - Horiz. % 92.50% 78.00% 75.56% 94.04% 95.86% 89.02% 100.00%
PBT -11 -1,027 -434 -103 272 108 393 - QoQ % 98.93% -136.64% -321.36% -137.87% 151.85% -72.52% - Horiz. % -2.80% -261.32% -110.43% -26.21% 69.21% 27.48% 100.00%
Tax -263 83 49 -251 -104 -16 -172 32.69% QoQ % -416.87% 69.39% 119.52% -141.35% -550.00% 90.70% - Horiz. % 152.91% -48.26% -28.49% 145.93% 60.47% 9.30% 100.00%
NP -274 -944 -385 -354 168 92 221 - QoQ % 70.97% -145.19% -8.76% -310.71% 82.61% -58.37% - Horiz. % -123.98% -427.15% -174.21% -160.18% 76.02% 41.63% 100.00%
NP to SH -279 -944 -383 -356 171 95 226 - QoQ % 70.44% -146.48% -7.58% -308.19% 80.00% -57.96% - Horiz. % -123.45% -417.70% -169.47% -157.52% 75.66% 42.04% 100.00%
Tax Rate - % - % - % - % 38.24 % 14.81 % 43.77 % - QoQ % 0.00% 0.00% 0.00% 0.00% 158.20% -66.16% - Horiz. % 0.00% 0.00% 0.00% 0.00% 87.37% 33.84% 100.00%
Total Cost 7,829 7,315 6,557 8,035 7,662 7,179 7,947 -0.99% QoQ % 7.03% 11.56% -18.39% 4.87% 6.73% -9.66% - Horiz. % 98.52% 92.05% 82.51% 101.11% 96.41% 90.34% 100.00%
Net Worth 59,952 60,237 61,182 57,396 57,747 57,579 57,483 2.84% QoQ % -0.47% -1.55% 6.60% -0.61% 0.29% 0.17% - Horiz. % 104.29% 104.79% 106.43% 99.85% 100.46% 100.17% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 59,952 60,237 61,182 57,396 57,747 57,579 57,483 2.84% QoQ % -0.47% -1.55% 6.60% -0.61% 0.29% 0.17% - Horiz. % 104.29% 104.79% 106.43% 99.85% 100.46% 100.17% 100.00%
NOSH 86,139 86,139 87,957 79,961 79,961 79,961 79,961 5.08% QoQ % 0.00% -2.07% 10.00% 0.00% 0.00% 0.00% - Horiz. % 107.73% 107.73% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -3.63 % -14.82 % -6.24 % -4.61 % 2.15 % 1.27 % 2.71 % - QoQ % 75.51% -137.50% -35.36% -314.42% 69.29% -53.14% - Horiz. % -133.95% -546.86% -230.26% -170.11% 79.34% 46.86% 100.00%
ROE -0.47 % -1.57 % -0.63 % -0.62 % 0.30 % 0.16 % 0.39 % - QoQ % 70.06% -149.21% -1.61% -306.67% 87.50% -58.97% - Horiz. % -120.51% -402.56% -161.54% -158.97% 76.92% 41.03% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.77 7.40 7.02 9.61 9.79 9.09 10.21 -9.63% QoQ % 18.51% 5.41% -26.95% -1.84% 7.70% -10.97% - Horiz. % 85.90% 72.48% 68.76% 94.12% 95.89% 89.03% 100.00%
EPS -0.32 -1.10 -0.44 -0.45 0.21 0.12 0.28 - QoQ % 70.91% -150.00% 2.22% -314.29% 75.00% -57.14% - Horiz. % -114.29% -392.86% -157.14% -160.71% 75.00% 42.86% 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 0.6960 0.6993 0.6956 0.7178 0.7222 0.7201 0.7189 -2.13% QoQ % -0.47% 0.53% -3.09% -0.61% 0.29% 0.17% - Horiz. % 96.81% 97.27% 96.76% 99.85% 100.46% 100.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.59 7.24 7.01 8.73 8.90 8.26 9.28 -5.02% QoQ % 18.65% 3.28% -19.70% -1.91% 7.75% -10.99% - Horiz. % 92.56% 78.02% 75.54% 94.07% 95.91% 89.01% 100.00%
EPS -0.32 -1.07 -0.44 -0.40 0.19 0.11 0.26 - QoQ % 70.09% -143.18% -10.00% -310.53% 72.73% -57.69% - Horiz. % -123.08% -411.54% -169.23% -153.85% 73.08% 42.31% 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 0.6813 0.6845 0.6953 0.6523 0.6563 0.6543 0.6533 2.83% QoQ % -0.47% -1.55% 6.59% -0.61% 0.31% 0.15% - Horiz. % 104.29% 104.78% 106.43% 99.85% 100.46% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.5200 0.5500 0.6500 0.4750 0.4300 0.4450 0.3900 -
P/RPS 5.93 7.44 9.26 4.94 4.39 4.89 3.82 34.03% QoQ % -20.30% -19.65% 87.45% 12.53% -10.22% 28.01% - Horiz. % 155.24% 194.76% 242.41% 129.32% 114.92% 128.01% 100.00%
P/EPS -160.55 -50.19 -149.27 -106.69 201.07 374.55 137.99 - QoQ % -219.88% 66.38% -39.91% -153.06% -46.32% 171.43% - Horiz. % -116.35% -36.37% -108.17% -77.32% 145.71% 271.43% 100.00%
EY -0.62 -1.99 -0.67 -0.94 0.50 0.27 0.72 - QoQ % 68.84% -197.01% 28.72% -288.00% 85.19% -62.50% - Horiz. % -86.11% -276.39% -93.06% -130.56% 69.44% 37.50% 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 0.75 0.79 0.93 0.66 0.60 0.62 0.54 24.46% QoQ % -5.06% -15.05% 40.91% 10.00% -3.23% 14.81% - Horiz. % 138.89% 146.30% 172.22% 122.22% 111.11% 114.81% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 22/11/19 22/11/19 28/02/19 29/11/18 27/08/18 28/05/18 -
Price 0.7200 0.7100 0.7100 0.5500 0.4350 0.5050 0.3950 -
P/RPS 8.21 9.60 10.12 5.73 4.44 5.55 3.87 65.03% QoQ % -14.48% -5.14% 76.61% 29.05% -20.00% 43.41% - Horiz. % 212.14% 248.06% 261.50% 148.06% 114.73% 143.41% 100.00%
P/EPS -222.29 -64.79 -163.05 -123.54 203.41 425.06 139.75 - QoQ % -243.09% 60.26% -31.98% -160.73% -52.15% 204.16% - Horiz. % -159.06% -46.36% -116.67% -88.40% 145.55% 304.16% 100.00%
EY -0.45 -1.54 -0.61 -0.81 0.49 0.24 0.72 - QoQ % 70.78% -152.46% 24.69% -265.31% 104.17% -66.67% - Horiz. % -62.50% -213.89% -84.72% -112.50% 68.06% 33.33% 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 1.03 1.02 1.02 0.77 0.60 0.70 0.55 51.87% QoQ % 0.98% 0.00% 32.47% 28.33% -14.29% 27.27% - Horiz. % 187.27% 185.45% 185.45% 140.00% 109.09% 127.27% 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.
Comment
Hock Heng - Q3_2019.pdf 
