Highlights

[HOKHENG] QoQ Quarter Result on 2016-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -1.46%    YoY -     3.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 8,492 10,676 9,256 27,121 10,494 9,956 9,113 -4.59%
  QoQ % -20.46% 15.34% -65.87% 158.44% 5.40% 9.25% -
  Horiz. % 93.19% 117.15% 101.57% 297.61% 115.15% 109.25% 100.00%
PBT 182 532 589 621 297 177 554 -52.36%
  QoQ % -65.79% -9.68% -5.15% 109.09% 67.80% -68.05% -
  Horiz. % 32.85% 96.03% 106.32% 112.09% 53.61% 31.95% 100.00%
Tax -34 -117 -151 -492 -165 -102 -40 -10.26%
  QoQ % 70.94% 22.52% 69.31% -198.18% -61.76% -155.00% -
  Horiz. % 85.00% 292.50% 377.50% 1,230.00% 412.50% 255.00% 100.00%
NP 148 415 438 129 132 75 514 -56.36%
  QoQ % -64.34% -5.25% 239.53% -2.27% 76.00% -85.41% -
  Horiz. % 28.79% 80.74% 85.21% 25.10% 25.68% 14.59% 100.00%
NP to SH 149 419 443 135 137 77 512 -56.05%
  QoQ % -64.44% -5.42% 228.15% -1.46% 77.92% -84.96% -
  Horiz. % 29.10% 81.84% 86.52% 26.37% 26.76% 15.04% 100.00%
Tax Rate 18.68 % 21.99 % 25.64 % 79.23 % 55.56 % 57.63 % 7.22 % 88.35%
  QoQ % -15.05% -14.24% -67.64% 42.60% -3.59% 698.20% -
  Horiz. % 258.73% 304.57% 355.12% 1,097.37% 769.53% 798.20% 100.00%
Total Cost 8,344 10,261 8,818 26,992 10,362 9,881 8,599 -1.99%
  QoQ % -18.68% 16.36% -67.33% 160.49% 4.87% 14.91% -
  Horiz. % 97.03% 119.33% 102.55% 313.90% 120.50% 114.91% 100.00%
Net Worth 55,117 54,965 54,554 54,120 54,380 51,828 53,768 1.66%
  QoQ % 0.28% 0.75% 0.80% -0.48% 4.92% -3.61% -
  Horiz. % 102.51% 102.23% 101.46% 100.65% 101.14% 96.39% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 55,117 54,965 54,554 54,120 54,380 51,828 53,768 1.66%
  QoQ % 0.28% 0.75% 0.80% -0.48% 4.92% -3.61% -
  Horiz. % 102.51% 102.23% 101.46% 100.65% 101.14% 96.39% 100.00%
NOSH 79,961 79,961 79,968 80,000 80,588 76,999 80,000 -0.03%
  QoQ % 0.00% -0.01% -0.04% -0.73% 4.66% -3.75% -
  Horiz. % 99.95% 99.95% 99.96% 100.00% 100.74% 96.25% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.74 % 3.89 % 4.73 % 0.48 % 1.26 % 0.75 % 5.64 % -54.31%
  QoQ % -55.27% -17.76% 885.42% -61.90% 68.00% -86.70% -
  Horiz. % 30.85% 68.97% 83.87% 8.51% 22.34% 13.30% 100.00%
ROE 0.27 % 0.76 % 0.81 % 0.25 % 0.25 % 0.15 % 0.95 % -56.74%
  QoQ % -64.47% -6.17% 224.00% 0.00% 66.67% -84.21% -
  Horiz. % 28.42% 80.00% 85.26% 26.32% 26.32% 15.79% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.62 13.35 11.57 33.90 13.02 12.93 11.39 -4.56%
  QoQ % -20.45% 15.38% -65.87% 160.37% 0.70% 13.52% -
  Horiz. % 93.24% 117.21% 101.58% 297.63% 114.31% 113.52% 100.00%
EPS 0.19 0.52 0.55 0.17 0.17 0.10 0.64 -55.46%
  QoQ % -63.46% -5.45% 223.53% 0.00% 70.00% -84.37% -
  Horiz. % 29.69% 81.25% 85.94% 26.56% 26.56% 15.62% 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 0.6893 0.6874 0.6822 0.6765 0.6748 0.6731 0.6721 1.70%
  QoQ % 0.28% 0.76% 0.84% 0.25% 0.25% 0.15% -
  Horiz. % 102.56% 102.28% 101.50% 100.65% 100.40% 100.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.65 12.13 10.52 30.82 11.93 11.31 10.36 -4.62%
  QoQ % -20.45% 15.30% -65.87% 158.34% 5.48% 9.17% -
  Horiz. % 93.15% 117.08% 101.54% 297.49% 115.15% 109.17% 100.00%
EPS 0.17 0.48 0.50 0.15 0.16 0.09 0.58 -55.84%
  QoQ % -64.58% -4.00% 233.33% -6.25% 77.78% -84.48% -
  Horiz. % 29.31% 82.76% 86.21% 25.86% 27.59% 15.52% 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 0.6264 0.6246 0.6200 0.6150 0.6180 0.5890 0.6110 1.67%
  QoQ % 0.29% 0.74% 0.81% -0.49% 4.92% -3.60% -
  Horiz. % 102.52% 102.23% 101.47% 100.65% 101.15% 96.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.3200 0.3200 0.3700 0.2900 0.2800 0.3250 0.3450 -
P/RPS 3.01 2.40 3.20 0.86 2.15 2.51 3.03 -0.44%
  QoQ % 25.42% -25.00% 272.09% -60.00% -14.34% -17.16% -
  Horiz. % 99.34% 79.21% 105.61% 28.38% 70.96% 82.84% 100.00%
P/EPS 171.73 61.07 66.79 171.85 164.71 325.00 53.91 116.34%
  QoQ % 181.20% -8.56% -61.13% 4.33% -49.32% 502.86% -
  Horiz. % 318.55% 113.28% 123.89% 318.77% 305.53% 602.86% 100.00%
EY 0.58 1.64 1.50 0.58 0.61 0.31 1.86 -53.98%
  QoQ % -64.63% 9.33% 158.62% -4.92% 96.77% -83.33% -
  Horiz. % 31.18% 88.17% 80.65% 31.18% 32.80% 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 0.46 0.47 0.54 0.43 0.41 0.48 0.51 -6.64%
  QoQ % -2.13% -12.96% 25.58% 4.88% -14.58% -5.88% -
  Horiz. % 90.20% 92.16% 105.88% 84.31% 80.39% 94.12% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 29/05/17 27/02/17 24/11/16 26/08/16 30/05/16 -
Price 0.6150 0.3400 0.3500 0.3600 0.3050 0.3200 0.3350 -
P/RPS 5.79 2.55 3.02 1.06 2.34 2.47 2.94 57.05%
  QoQ % 127.06% -15.56% 184.91% -54.70% -5.26% -15.99% -
  Horiz. % 196.94% 86.73% 102.72% 36.05% 79.59% 84.01% 100.00%
P/EPS 330.04 64.88 63.18 213.33 179.41 320.00 52.34 240.93%
  QoQ % 408.69% 2.69% -70.38% 18.91% -43.93% 511.39% -
  Horiz. % 630.57% 123.96% 120.71% 407.58% 342.78% 611.39% 100.00%
EY 0.30 1.54 1.58 0.47 0.56 0.31 1.91 -70.86%
  QoQ % -80.52% -2.53% 236.17% -16.07% 80.65% -83.77% -
  Horiz. % 15.71% 80.63% 82.72% 24.61% 29.32% 16.23% 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 0.89 0.49 0.51 0.53 0.45 0.48 0.50 46.82%
  QoQ % 81.63% -3.92% -3.77% 17.78% -6.25% -4.00% -
  Horiz. % 178.00% 98.00% 102.00% 106.00% 90.00% 96.00% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers