Highlights

[HOKHENG] QoQ TTM Result on 2015-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -11.52%    YoY -     -36.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 35,534 37,933 41,952 42,983 42,984 39,954 38,226 -4.75%
  QoQ % -6.32% -9.58% -2.40% -0.00% 7.58% 4.52% -
  Horiz. % 92.96% 99.23% 109.75% 112.44% 112.45% 104.52% 100.00%
PBT 1,555 1,848 1,782 1,776 1,976 1,667 2,009 -15.69%
  QoQ % -15.85% 3.70% 0.34% -10.12% 18.54% -17.02% -
  Horiz. % 77.40% 91.99% 88.70% 88.40% 98.36% 82.98% 100.00%
Tax -654 -902 -932 -879 -944 -836 -648 0.62%
  QoQ % 27.49% 3.22% -6.03% 6.89% -12.92% -29.01% -
  Horiz. % 100.93% 139.20% 143.83% 135.65% 145.68% 129.01% 100.00%
NP 901 946 850 897 1,032 831 1,361 -24.02%
  QoQ % -4.76% 11.29% -5.24% -13.08% 24.19% -38.94% -
  Horiz. % 66.20% 69.51% 62.45% 65.91% 75.83% 61.06% 100.00%
NP to SH 887 968 863 945 1,068 867 1,410 -26.56%
  QoQ % -8.37% 12.17% -8.68% -11.52% 23.18% -38.51% -
  Horiz. % 62.91% 68.65% 61.21% 67.02% 75.74% 61.49% 100.00%
Tax Rate 42.06 % 48.81 % 52.30 % 49.49 % 47.77 % 50.15 % 32.25 % 19.35%
  QoQ % -13.83% -6.67% 5.68% 3.60% -4.75% 55.50% -
  Horiz. % 130.42% 151.35% 162.17% 153.46% 148.12% 155.50% 100.00%
Total Cost 34,633 36,987 41,102 42,086 41,952 39,123 36,865 -4.07%
  QoQ % -6.36% -10.01% -2.34% 0.32% 7.23% 6.13% -
  Horiz. % 93.95% 100.33% 111.49% 114.16% 113.80% 106.13% 100.00%
Net Worth 53,768 53,256 53,764 54,119 53,001 48,582 53,229 0.67%
  QoQ % 0.96% -0.95% -0.66% 2.11% 9.09% -8.73% -
  Horiz. % 101.01% 100.05% 101.00% 101.67% 99.57% 91.27% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 53,768 53,256 53,764 54,119 53,001 48,582 53,229 0.67%
  QoQ % 0.96% -0.95% -0.66% 2.11% 9.09% -8.73% -
  Horiz. % 101.01% 100.05% 101.00% 101.67% 99.57% 91.27% 100.00%
NOSH 80,000 80,000 80,909 81,578 80,135 74,285 81,428 -1.17%
  QoQ % 0.00% -1.12% -0.82% 1.80% 7.87% -8.77% -
  Horiz. % 98.25% 98.25% 99.36% 100.18% 98.41% 91.23% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.54 % 2.49 % 2.03 % 2.09 % 2.40 % 2.08 % 3.56 % -20.14%
  QoQ % 2.01% 22.66% -2.87% -12.92% 15.38% -41.57% -
  Horiz. % 71.35% 69.94% 57.02% 58.71% 67.42% 58.43% 100.00%
ROE 1.65 % 1.82 % 1.61 % 1.75 % 2.02 % 1.78 % 2.65 % -27.06%
  QoQ % -9.34% 13.04% -8.00% -13.37% 13.48% -32.83% -
  Horiz. % 62.26% 68.68% 60.75% 66.04% 76.23% 67.17% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 44.42 47.42 51.85 52.69 53.64 53.78 46.94 -3.61%
  QoQ % -6.33% -8.54% -1.59% -1.77% -0.26% 14.57% -
  Horiz. % 94.63% 101.02% 110.46% 112.25% 114.27% 114.57% 100.00%
EPS 1.11 1.21 1.07 1.16 1.33 1.17 1.73 -25.59%
  QoQ % -8.26% 13.08% -7.76% -12.78% 13.68% -32.37% -
  Horiz. % 64.16% 69.94% 61.85% 67.05% 76.88% 67.63% 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 0.6721 0.6657 0.6645 0.6634 0.6614 0.6540 0.6537 1.87%
  QoQ % 0.96% 0.18% 0.17% 0.30% 1.13% 0.05% -
  Horiz. % 102.81% 101.84% 101.65% 101.48% 101.18% 100.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 40.38 43.11 47.67 48.85 48.85 45.40 43.44 -4.75%
  QoQ % -6.33% -9.57% -2.42% 0.00% 7.60% 4.51% -
  Horiz. % 92.96% 99.24% 109.74% 112.45% 112.45% 104.51% 100.00%
EPS 1.01 1.10 0.98 1.07 1.21 0.99 1.60 -26.39%
  QoQ % -8.18% 12.24% -8.41% -11.57% 22.22% -38.12% -
  Horiz. % 63.12% 68.75% 61.25% 66.88% 75.62% 61.87% 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 0.6110 0.6052 0.6110 0.6150 0.6023 0.5521 0.6049 0.67%
  QoQ % 0.96% -0.95% -0.65% 2.11% 9.09% -8.73% -
  Horiz. % 101.01% 100.05% 101.01% 101.67% 99.57% 91.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.3450 0.4000 0.4000 0.3400 0.3900 0.3550 0.4100 -
P/RPS 0.78 0.84 0.77 0.65 0.73 0.66 0.87 -7.02%
  QoQ % -7.14% 9.09% 18.46% -10.96% 10.61% -24.14% -
  Horiz. % 89.66% 96.55% 88.51% 74.71% 83.91% 75.86% 100.00%
P/EPS 31.12 33.06 37.50 29.35 29.26 30.42 23.68 19.96%
  QoQ % -5.87% -11.84% 27.77% 0.31% -3.81% 28.46% -
  Horiz. % 131.42% 139.61% 158.36% 123.94% 123.56% 128.46% 100.00%
EY 3.21 3.03 2.67 3.41 3.42 3.29 4.22 -16.66%
  QoQ % 5.94% 13.48% -21.70% -0.29% 3.95% -22.04% -
  Horiz. % 76.07% 71.80% 63.27% 80.81% 81.04% 77.96% 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 0.51 0.60 0.60 0.51 0.59 0.54 0.63 -13.13%
  QoQ % -15.00% 0.00% 17.65% -13.56% 9.26% -14.29% -
  Horiz. % 80.95% 95.24% 95.24% 80.95% 93.65% 85.71% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 23/11/15 24/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.3350 0.3500 0.4000 0.3500 0.3200 0.4000 0.3900 -
P/RPS 0.75 0.74 0.77 0.66 0.60 0.74 0.83 -6.53%
  QoQ % 1.35% -3.90% 16.67% 10.00% -18.92% -10.84% -
  Horiz. % 90.36% 89.16% 92.77% 79.52% 72.29% 89.16% 100.00%
P/EPS 30.21 28.93 37.50 30.21 24.01 34.27 22.52 21.61%
  QoQ % 4.42% -22.85% 24.13% 25.82% -29.94% 52.18% -
  Horiz. % 134.15% 128.46% 166.52% 134.15% 106.62% 152.18% 100.00%
EY 3.31 3.46 2.67 3.31 4.16 2.92 4.44 -17.77%
  QoQ % -4.34% 29.59% -19.34% -20.43% 42.47% -34.23% -
  Horiz. % 74.55% 77.93% 60.14% 74.55% 93.69% 65.77% 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 0.50 0.53 0.60 0.53 0.48 0.61 0.60 -11.44%
  QoQ % -5.66% -11.67% 13.21% 10.42% -21.31% 1.67% -
  Horiz. % 83.33% 88.33% 100.00% 88.33% 80.00% 101.67% 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.
 


 

323  280  530  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.57+0.12 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers