Highlights

[HOKHENG] QoQ TTM Result on 2017-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     43.06%    YoY -     40.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 36,119 37,207 54,078 56,080 56,827 56,684 38,765 -4.61%
  QoQ % -2.92% -31.20% -3.57% -1.31% 0.25% 46.22% -
  Horiz. % 93.17% 95.98% 139.50% 144.67% 146.59% 146.22% 100.00%
PBT 945 1,141 1,924 2,039 1,684 1,649 1,437 -24.40%
  QoQ % -17.18% -40.70% -5.64% 21.08% 2.12% 14.75% -
  Horiz. % 65.76% 79.40% 133.89% 141.89% 117.19% 114.75% 100.00%
Tax -309 -288 -795 -926 -910 -799 -597 -35.56%
  QoQ % -7.29% 63.77% 14.15% -1.76% -13.89% -33.84% -
  Horiz. % 51.76% 48.24% 133.17% 155.11% 152.43% 133.84% 100.00%
NP 636 853 1,129 1,113 774 850 840 -16.94%
  QoQ % -25.44% -24.45% 1.44% 43.80% -8.94% 1.19% -
  Horiz. % 75.71% 101.55% 134.40% 132.50% 92.14% 101.19% 100.00%
NP to SH 649 866 1,145 1,133 792 861 857 -16.93%
  QoQ % -25.06% -24.37% 1.06% 43.06% -8.01% 0.47% -
  Horiz. % 75.73% 101.05% 133.61% 132.21% 92.42% 100.47% 100.00%
Tax Rate 32.70 % 25.24 % 41.32 % 45.41 % 54.04 % 48.45 % 41.54 % -14.76%
  QoQ % 29.56% -38.92% -9.01% -15.97% 11.54% 16.63% -
  Horiz. % 78.72% 60.76% 99.47% 109.32% 130.09% 116.63% 100.00%
Total Cost 35,483 36,354 52,949 54,967 56,053 55,834 37,925 -4.34%
  QoQ % -2.40% -31.34% -3.67% -1.94% 0.39% 47.22% -
  Horiz. % 93.56% 95.86% 139.62% 144.94% 147.80% 147.22% 100.00%
Net Worth 57,483 54,973 55,117 54,965 54,554 54,120 54,380 3.77%
  QoQ % 4.57% -0.26% 0.28% 0.75% 0.80% -0.48% -
  Horiz. % 105.71% 101.09% 101.35% 101.07% 100.32% 99.52% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 57,483 54,973 55,117 54,965 54,554 54,120 54,380 3.77%
  QoQ % 4.57% -0.26% 0.28% 0.75% 0.80% -0.48% -
  Horiz. % 105.71% 101.09% 101.35% 101.07% 100.32% 99.52% 100.00%
NOSH 79,961 79,961 79,961 79,961 79,968 80,000 80,588 -0.52%
  QoQ % 0.00% 0.00% 0.00% -0.01% -0.04% -0.73% -
  Horiz. % 99.22% 99.22% 99.22% 99.22% 99.23% 99.27% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.76 % 2.29 % 2.09 % 1.98 % 1.36 % 1.50 % 2.17 % -13.04%
  QoQ % -23.14% 9.57% 5.56% 45.59% -9.33% -30.88% -
  Horiz. % 81.11% 105.53% 96.31% 91.24% 62.67% 69.12% 100.00%
ROE 1.13 % 1.58 % 2.08 % 2.06 % 1.45 % 1.59 % 1.58 % -20.04%
  QoQ % -28.48% -24.04% 0.97% 42.07% -8.81% 0.63% -
  Horiz. % 71.52% 100.00% 131.65% 130.38% 91.77% 100.63% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 45.17 46.53 67.63 70.13 71.06 70.86 48.10 -4.11%
  QoQ % -2.92% -31.20% -3.56% -1.31% 0.28% 47.32% -
  Horiz. % 93.91% 96.74% 140.60% 145.80% 147.73% 147.32% 100.00%
EPS 0.81 1.08 1.43 1.42 0.99 1.08 1.06 -16.43%
  QoQ % -25.00% -24.48% 0.70% 43.43% -8.33% 1.89% -
  Horiz. % 76.42% 101.89% 134.91% 133.96% 93.40% 101.89% 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 0.7189 0.6875 0.6893 0.6874 0.6822 0.6765 0.6748 4.31%
  QoQ % 4.57% -0.26% 0.28% 0.76% 0.84% 0.25% -
  Horiz. % 106.54% 101.88% 102.15% 101.87% 101.10% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 41.05 42.28 61.45 63.73 64.58 64.42 44.05 -4.60%
  QoQ % -2.91% -31.20% -3.58% -1.32% 0.25% 46.24% -
  Horiz. % 93.19% 95.98% 139.50% 144.68% 146.61% 146.24% 100.00%
EPS 0.74 0.98 1.30 1.29 0.90 0.98 0.97 -16.52%
  QoQ % -24.49% -24.62% 0.78% 43.33% -8.16% 1.03% -
  Horiz. % 76.29% 101.03% 134.02% 132.99% 92.78% 101.03% 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 0.6533 0.6247 0.6264 0.6246 0.6200 0.6150 0.6180 3.78%
  QoQ % 4.58% -0.27% 0.29% 0.74% 0.81% -0.49% -
  Horiz. % 105.71% 101.08% 101.36% 101.07% 100.32% 99.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.3900 0.4700 0.3200 0.3200 0.3700 0.2900 0.2800 -
P/RPS 0.86 1.01 0.47 0.46 0.52 0.41 0.58 30.06%
  QoQ % -14.85% 114.89% 2.17% -11.54% 26.83% -29.31% -
  Horiz. % 148.28% 174.14% 81.03% 79.31% 89.66% 70.69% 100.00%
P/EPS 48.05 43.40 22.35 22.58 37.36 26.95 26.33 49.39%
  QoQ % 10.71% 94.18% -1.02% -39.56% 38.63% 2.35% -
  Horiz. % 182.49% 164.83% 84.88% 85.76% 141.89% 102.35% 100.00%
EY 2.08 2.30 4.47 4.43 2.68 3.71 3.80 -33.11%
  QoQ % -9.57% -48.55% 0.90% 65.30% -27.76% -2.37% -
  Horiz. % 54.74% 60.53% 117.63% 116.58% 70.53% 97.63% 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 0.54 0.68 0.46 0.47 0.54 0.43 0.41 20.17%
  QoQ % -20.59% 47.83% -2.13% -12.96% 25.58% 4.88% -
  Horiz. % 131.71% 165.85% 112.20% 114.63% 131.71% 104.88% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 24/11/17 28/08/17 29/05/17 27/02/17 24/11/16 -
Price 0.3950 0.4050 0.6150 0.3400 0.3500 0.3600 0.3050 -
P/RPS 0.87 0.87 0.91 0.48 0.49 0.51 0.63 24.03%
  QoQ % 0.00% -4.40% 89.58% -2.04% -3.92% -19.05% -
  Horiz. % 138.10% 138.10% 144.44% 76.19% 77.78% 80.95% 100.00%
P/EPS 48.67 37.40 42.95 24.00 35.34 33.45 28.68 42.32%
  QoQ % 30.13% -12.92% 78.96% -32.09% 5.65% 16.63% -
  Horiz. % 169.70% 130.40% 149.76% 83.68% 123.22% 116.63% 100.00%
EY 2.05 2.67 2.33 4.17 2.83 2.99 3.49 -29.88%
  QoQ % -23.22% 14.59% -44.12% 47.35% -5.35% -14.33% -
  Horiz. % 58.74% 76.50% 66.76% 119.48% 81.09% 85.67% 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 0.55 0.59 0.89 0.49 0.51 0.53 0.45 14.33%
  QoQ % -6.78% -33.71% 81.63% -3.92% -3.77% 17.78% -
  Horiz. % 122.22% 131.11% 197.78% 108.89% 113.33% 117.78% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers