Highlights

[DFCITY] QoQ Quarter Result on 2016-03-31 [#1]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     290.84%    YoY -     -13.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 27,121 10,494 9,956 9,113 9,202 8,706 8,513 115.75%
  QoQ % 158.44% 5.40% 9.25% -0.97% 5.70% 2.27% -
  Horiz. % 318.58% 123.27% 116.95% 107.05% 108.09% 102.27% 100.00%
PBT 621 297 177 554 409 334 258 79.13%
  QoQ % 109.09% 67.80% -68.05% 35.45% 22.46% 29.46% -
  Horiz. % 240.70% 115.12% 68.60% 214.73% 158.53% 129.46% 100.00%
Tax -492 -165 -102 -40 -290 -217 -107 175.24%
  QoQ % -198.18% -61.76% -155.00% 86.21% -33.64% -102.80% -
  Horiz. % 459.81% 154.21% 95.33% 37.38% 271.03% 202.80% 100.00%
NP 129 132 75 514 119 117 151 -9.92%
  QoQ % -2.27% 76.00% -85.41% 331.93% 1.71% -22.52% -
  Horiz. % 85.43% 87.42% 49.67% 340.40% 78.81% 77.48% 100.00%
NP to SH 135 137 77 512 131 89 155 -8.76%
  QoQ % -1.46% 77.92% -84.96% 290.84% 47.19% -42.58% -
  Horiz. % 87.10% 88.39% 49.68% 330.32% 84.52% 57.42% 100.00%
Tax Rate 79.23 % 55.56 % 57.63 % 7.22 % 70.90 % 64.97 % 41.47 % 53.67%
  QoQ % 42.60% -3.59% 698.20% -89.82% 9.13% 56.67% -
  Horiz. % 191.05% 133.98% 138.97% 17.41% 170.97% 156.67% 100.00%
Total Cost 26,992 10,362 9,881 8,599 9,083 8,589 8,362 117.64%
  QoQ % 160.49% 4.87% 14.91% -5.33% 5.75% 2.71% -
  Horiz. % 322.79% 123.92% 118.17% 102.83% 108.62% 102.71% 100.00%
Net Worth 54,120 54,380 51,828 53,768 53,256 53,764 54,119 0.00%
  QoQ % -0.48% 4.92% -3.61% 0.96% -0.95% -0.66% -
  Horiz. % 100.00% 100.48% 95.77% 99.35% 98.40% 99.34% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 54,120 54,380 51,828 53,768 53,256 53,764 54,119 0.00%
  QoQ % -0.48% 4.92% -3.61% 0.96% -0.95% -0.66% -
  Horiz. % 100.00% 100.48% 95.77% 99.35% 98.40% 99.34% 100.00%
NOSH 80,000 80,588 76,999 80,000 80,000 80,909 81,578 -1.29%
  QoQ % -0.73% 4.66% -3.75% 0.00% -1.12% -0.82% -
  Horiz. % 98.06% 98.79% 94.39% 98.06% 98.06% 99.18% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.48 % 1.26 % 0.75 % 5.64 % 1.29 % 1.34 % 1.77 % -57.94%
  QoQ % -61.90% 68.00% -86.70% 337.21% -3.73% -24.29% -
  Horiz. % 27.12% 71.19% 42.37% 318.64% 72.88% 75.71% 100.00%
ROE 0.25 % 0.25 % 0.15 % 0.95 % 0.25 % 0.17 % 0.29 % -9.38%
  QoQ % 0.00% 66.67% -84.21% 280.00% 47.06% -41.38% -
  Horiz. % 86.21% 86.21% 51.72% 327.59% 86.21% 58.62% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 33.90 13.02 12.93 11.39 11.50 10.76 10.44 118.50%
  QoQ % 160.37% 0.70% 13.52% -0.96% 6.88% 3.07% -
  Horiz. % 324.71% 124.71% 123.85% 109.10% 110.15% 103.07% 100.00%
EPS 0.17 0.17 0.10 0.64 0.16 0.11 0.19 -7.12%
  QoQ % 0.00% 70.00% -84.37% 300.00% 45.45% -42.11% -
  Horiz. % 89.47% 89.47% 52.63% 336.84% 84.21% 57.89% 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 0.6765 0.6748 0.6731 0.6721 0.6657 0.6645 0.6634 1.31%
  QoQ % 0.25% 0.25% 0.15% 0.96% 0.18% 0.17% -
  Horiz. % 101.97% 101.72% 101.46% 101.31% 100.35% 100.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 30.82 11.93 11.31 10.36 10.46 9.89 9.67 115.81%
  QoQ % 158.34% 5.48% 9.17% -0.96% 5.76% 2.28% -
  Horiz. % 318.72% 123.37% 116.96% 107.14% 108.17% 102.28% 100.00%
EPS 0.15 0.16 0.09 0.58 0.15 0.10 0.18 -11.40%
  QoQ % -6.25% 77.78% -84.48% 286.67% 50.00% -44.44% -
  Horiz. % 83.33% 88.89% 50.00% 322.22% 83.33% 55.56% 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 0.6150 0.6180 0.5890 0.6110 0.6052 0.6110 0.6150 -
  QoQ % -0.49% 4.92% -3.60% 0.96% -0.95% -0.65% -
  Horiz. % 100.00% 100.49% 95.77% 99.35% 98.41% 99.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.2900 0.2800 0.3250 0.3450 0.4000 0.4000 0.3400 -
P/RPS 0.86 2.15 2.51 3.03 3.48 3.72 3.26 -58.70%
  QoQ % -60.00% -14.34% -17.16% -12.93% -6.45% 14.11% -
  Horiz. % 26.38% 65.95% 76.99% 92.94% 106.75% 114.11% 100.00%
P/EPS 171.85 164.71 325.00 53.91 244.27 363.64 178.95 -2.65%
  QoQ % 4.33% -49.32% 502.86% -77.93% -32.83% 103.21% -
  Horiz. % 96.03% 92.04% 181.61% 30.13% 136.50% 203.21% 100.00%
EY 0.58 0.61 0.31 1.86 0.41 0.28 0.56 2.36%
  QoQ % -4.92% 96.77% -83.33% 353.66% 46.43% -50.00% -
  Horiz. % 103.57% 108.93% 55.36% 332.14% 73.21% 50.00% 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 0.43 0.41 0.48 0.51 0.60 0.60 0.51 -10.71%
  QoQ % 4.88% -14.58% -5.88% -15.00% 0.00% 17.65% -
  Horiz. % 84.31% 80.39% 94.12% 100.00% 117.65% 117.65% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 26/08/16 30/05/16 29/02/16 23/11/15 24/08/15 -
Price 0.3600 0.3050 0.3200 0.3350 0.3500 0.4000 0.3500 -
P/RPS 1.06 2.34 2.47 2.94 3.04 3.72 3.35 -53.40%
  QoQ % -54.70% -5.26% -15.99% -3.29% -18.28% 11.04% -
  Horiz. % 31.64% 69.85% 73.73% 87.76% 90.75% 111.04% 100.00%
P/EPS 213.33 179.41 320.00 52.34 213.74 363.64 184.21 10.23%
  QoQ % 18.91% -43.93% 511.39% -75.51% -41.22% 97.41% -
  Horiz. % 115.81% 97.39% 173.71% 28.41% 116.03% 197.41% 100.00%
EY 0.47 0.56 0.31 1.91 0.47 0.28 0.54 -8.80%
  QoQ % -16.07% 80.65% -83.77% 306.38% 67.86% -48.15% -
  Horiz. % 87.04% 103.70% 57.41% 353.70% 87.04% 51.85% 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 0.53 0.45 0.48 0.50 0.53 0.60 0.53 -
  QoQ % 17.78% -6.25% -4.00% -5.66% -11.67% 13.21% -
  Horiz. % 100.00% 84.91% 90.57% 94.34% 100.00% 113.21% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS