Highlights

[HOKHENG] QoQ Quarter Result on 2017-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -197.32%    YoY -     -207.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 7,830 7,271 8,168 8,783 8,492 10,676 9,256 -10.55%
  QoQ % 7.69% -10.98% -7.00% 3.43% -20.46% 15.34% -
  Horiz. % 84.59% 78.55% 88.25% 94.89% 91.75% 115.34% 100.00%
PBT 272 108 393 -162 182 532 589 -40.23%
  QoQ % 151.85% -72.52% 342.59% -189.01% -65.79% -9.68% -
  Horiz. % 46.18% 18.34% 66.72% -27.50% 30.90% 90.32% 100.00%
Tax -104 -16 -172 14 -34 -117 -151 -21.99%
  QoQ % -550.00% 90.70% -1,328.57% 141.18% 70.94% 22.52% -
  Horiz. % 68.87% 10.60% 113.91% -9.27% 22.52% 77.48% 100.00%
NP 168 92 221 -148 148 415 438 -47.18%
  QoQ % 82.61% -58.37% 249.32% -200.00% -64.34% -5.25% -
  Horiz. % 38.36% 21.00% 50.46% -33.79% 33.79% 94.75% 100.00%
NP to SH 171 95 226 -145 149 419 443 -46.95%
  QoQ % 80.00% -57.96% 255.86% -197.32% -64.44% -5.42% -
  Horiz. % 38.60% 21.44% 51.02% -32.73% 33.63% 94.58% 100.00%
Tax Rate 38.24 % 14.81 % 43.77 % - % 18.68 % 21.99 % 25.64 % 30.51%
  QoQ % 158.20% -66.16% 0.00% 0.00% -15.05% -14.24% -
  Horiz. % 149.14% 57.76% 170.71% 0.00% 72.85% 85.76% 100.00%
Total Cost 7,662 7,179 7,947 8,931 8,344 10,261 8,818 -8.93%
  QoQ % 6.73% -9.66% -11.02% 7.03% -18.68% 16.36% -
  Horiz. % 86.89% 81.41% 90.12% 101.28% 94.62% 116.36% 100.00%
Net Worth 57,747 57,579 57,483 54,973 55,117 54,965 54,554 3.86%
  QoQ % 0.29% 0.17% 4.57% -0.26% 0.28% 0.75% -
  Horiz. % 105.85% 105.55% 105.37% 100.77% 101.03% 100.75% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 57,747 57,579 57,483 54,973 55,117 54,965 54,554 3.86%
  QoQ % 0.29% 0.17% 4.57% -0.26% 0.28% 0.75% -
  Horiz. % 105.85% 105.55% 105.37% 100.77% 101.03% 100.75% 100.00%
NOSH 79,961 79,961 79,961 79,961 79,961 79,961 79,968 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.15 % 1.27 % 2.71 % -1.69 % 1.74 % 3.89 % 4.73 % -40.85%
  QoQ % 69.29% -53.14% 260.36% -197.13% -55.27% -17.76% -
  Horiz. % 45.45% 26.85% 57.29% -35.73% 36.79% 82.24% 100.00%
ROE 0.30 % 0.16 % 0.39 % -0.26 % 0.27 % 0.76 % 0.81 % -48.40%
  QoQ % 87.50% -58.97% 250.00% -196.30% -64.47% -6.17% -
  Horiz. % 37.04% 19.75% 48.15% -32.10% 33.33% 93.83% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.79 9.09 10.21 10.98 10.62 13.35 11.57 -10.53%
  QoQ % 7.70% -10.97% -7.01% 3.39% -20.45% 15.38% -
  Horiz. % 84.62% 78.57% 88.25% 94.90% 91.79% 115.38% 100.00%
EPS 0.21 0.12 0.28 -0.18 0.19 0.52 0.55 -47.34%
  QoQ % 75.00% -57.14% 255.56% -194.74% -63.46% -5.45% -
  Horiz. % 38.18% 21.82% 50.91% -32.73% 34.55% 94.55% 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 0.7222 0.7201 0.7189 0.6875 0.6893 0.6874 0.6822 3.87%
  QoQ % 0.29% 0.17% 4.57% -0.26% 0.28% 0.76% -
  Horiz. % 105.86% 105.56% 105.38% 100.78% 101.04% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.90 8.26 9.28 9.98 9.65 12.13 10.52 -10.54%
  QoQ % 7.75% -10.99% -7.01% 3.42% -20.45% 15.30% -
  Horiz. % 84.60% 78.52% 88.21% 94.87% 91.73% 115.30% 100.00%
EPS 0.19 0.11 0.26 -0.16 0.17 0.48 0.50 -47.51%
  QoQ % 72.73% -57.69% 262.50% -194.12% -64.58% -4.00% -
  Horiz. % 38.00% 22.00% 52.00% -32.00% 34.00% 96.00% 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 0.6563 0.6543 0.6533 0.6247 0.6264 0.6246 0.6200 3.86%
  QoQ % 0.31% 0.15% 4.58% -0.27% 0.29% 0.74% -
  Horiz. % 105.85% 105.53% 105.37% 100.76% 101.03% 100.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.4300 0.4450 0.3900 0.4700 0.3200 0.3200 0.3700 -
P/RPS 4.39 4.89 3.82 4.28 3.01 2.40 3.20 23.44%
  QoQ % -10.22% 28.01% -10.75% 42.19% 25.42% -25.00% -
  Horiz. % 137.19% 152.81% 119.37% 133.75% 94.06% 75.00% 100.00%
P/EPS 201.07 374.55 137.99 -259.18 171.73 61.07 66.79 108.35%
  QoQ % -46.32% 171.43% 153.24% -250.92% 181.20% -8.56% -
  Horiz. % 301.05% 560.79% 206.60% -388.05% 257.12% 91.44% 100.00%
EY 0.50 0.27 0.72 -0.39 0.58 1.64 1.50 -51.89%
  QoQ % 85.19% -62.50% 284.62% -167.24% -64.63% 9.33% -
  Horiz. % 33.33% 18.00% 48.00% -26.00% 38.67% 109.33% 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 0.60 0.62 0.54 0.68 0.46 0.47 0.54 7.27%
  QoQ % -3.23% 14.81% -20.59% 47.83% -2.13% -12.96% -
  Horiz. % 111.11% 114.81% 100.00% 125.93% 85.19% 87.04% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 27/08/18 28/05/18 28/02/18 24/11/17 28/08/17 29/05/17 -
Price 0.4350 0.5050 0.3950 0.4050 0.6150 0.3400 0.3500 -
P/RPS 4.44 5.55 3.87 3.69 5.79 2.55 3.02 29.27%
  QoQ % -20.00% 43.41% 4.88% -36.27% 127.06% -15.56% -
  Horiz. % 147.02% 183.77% 128.15% 122.19% 191.72% 84.44% 100.00%
P/EPS 203.41 425.06 139.75 -223.34 330.04 64.88 63.18 117.88%
  QoQ % -52.15% 204.16% 162.57% -167.67% 408.69% 2.69% -
  Horiz. % 321.95% 672.78% 221.19% -353.50% 522.38% 102.69% 100.00%
EY 0.49 0.24 0.72 -0.45 0.30 1.54 1.58 -54.15%
  QoQ % 104.17% -66.67% 260.00% -250.00% -80.52% -2.53% -
  Horiz. % 31.01% 15.19% 45.57% -28.48% 18.99% 97.47% 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 0.60 0.70 0.55 0.59 0.89 0.49 0.51 11.43%
  QoQ % -14.29% 27.27% -6.78% -33.71% 81.63% -3.92% -
  Horiz. % 117.65% 137.25% 107.84% 115.69% 174.51% 96.08% 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.
 


 

135  141  423  1550 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.28+0.01 
 DAYA 0.01-0.005 
 ICON 0.07-0.015 
 NAIM 1.09-0.07 
 PUC 0.07-0.005 
 MERIDIAN 0.1350.00 
 HSI-H6P 0.180.00 
 PCCS 0.56-0.01 
 PRESBHD 0.485+0.02 
 HSI-C7F 0.415-0.01 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers