Highlights

[HOKHENG] QoQ TTM Result on 2018-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -49.92%    YoY -     -71.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 28,954 30,950 32,052 32,714 36,119 37,207 54,078 -34.09%
  QoQ % -6.45% -3.44% -2.02% -9.43% -2.92% -31.20% -
  Horiz. % 53.54% 57.23% 59.27% 60.49% 66.79% 68.80% 100.00%
PBT -157 670 611 521 945 1,141 1,924 -
  QoQ % -123.43% 9.66% 17.27% -44.87% -17.18% -40.70% -
  Horiz. % -8.16% 34.82% 31.76% 27.08% 49.12% 59.30% 100.00%
Tax -322 -543 -278 -208 -309 -288 -795 -45.29%
  QoQ % 40.70% -95.32% -33.65% 32.69% -7.29% 63.77% -
  Horiz. % 40.50% 68.30% 34.97% 26.16% 38.87% 36.23% 100.00%
NP -479 127 333 313 636 853 1,129 -
  QoQ % -477.17% -61.86% 6.39% -50.79% -25.44% -24.45% -
  Horiz. % -42.43% 11.25% 29.50% 27.72% 56.33% 75.55% 100.00%
NP to SH -473 136 347 325 649 866 1,145 -
  QoQ % -447.79% -60.81% 6.77% -49.92% -25.06% -24.37% -
  Horiz. % -41.31% 11.88% 30.31% 28.38% 56.68% 75.63% 100.00%
Tax Rate - % 81.04 % 45.50 % 39.92 % 32.70 % 25.24 % 41.32 % -
  QoQ % 0.00% 78.11% 13.98% 22.08% 29.56% -38.92% -
  Horiz. % 0.00% 196.13% 110.12% 96.61% 79.14% 61.08% 100.00%
Total Cost 29,433 30,823 31,719 32,401 35,483 36,354 52,949 -32.42%
  QoQ % -4.51% -2.82% -2.10% -8.69% -2.40% -31.34% -
  Horiz. % 55.59% 58.21% 59.90% 61.19% 67.01% 68.66% 100.00%
Net Worth 6,118,288 57,396 57,747 57,579 57,483 54,973 55,117 2,216.37%
  QoQ % 10,559.78% -0.61% 0.29% 0.17% 4.57% -0.26% -
  Horiz. % 11,100.52% 104.13% 104.77% 104.47% 104.29% 99.74% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 6,118,288 57,396 57,747 57,579 57,483 54,973 55,117 2,216.37%
  QoQ % 10,559.78% -0.61% 0.29% 0.17% 4.57% -0.26% -
  Horiz. % 11,100.52% 104.13% 104.77% 104.47% 104.29% 99.74% 100.00%
NOSH 87,957 79,961 79,961 79,961 79,961 79,961 79,961 6.57%
  QoQ % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -1.65 % 0.41 % 1.04 % 0.96 % 1.76 % 2.29 % 2.09 % -
  QoQ % -502.44% -60.58% 8.33% -45.45% -23.14% 9.57% -
  Horiz. % -78.95% 19.62% 49.76% 45.93% 84.21% 109.57% 100.00%
ROE -0.01 % 0.24 % 0.60 % 0.56 % 1.13 % 1.58 % 2.08 % -
  QoQ % -104.17% -60.00% 7.14% -50.44% -28.48% -24.04% -
  Horiz. % -0.48% 11.54% 28.85% 26.92% 54.33% 75.96% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 32.92 38.71 40.08 40.91 45.17 46.53 67.63 -38.15%
  QoQ % -14.96% -3.42% -2.03% -9.43% -2.92% -31.20% -
  Horiz. % 48.68% 57.24% 59.26% 60.49% 66.79% 68.80% 100.00%
EPS -0.54 0.17 0.43 0.41 0.81 1.08 1.43 -
  QoQ % -417.65% -60.47% 4.88% -49.38% -25.00% -24.48% -
  Horiz. % -37.76% 11.89% 30.07% 28.67% 56.64% 75.52% 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 69.5600 0.7178 0.7222 0.7201 0.7189 0.6875 0.6893 2,073.65%
  QoQ % 9,590.72% -0.61% 0.29% 0.17% 4.57% -0.26% -
  Horiz. % 10,091.40% 104.13% 104.77% 104.47% 104.29% 99.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 32.90 35.17 36.42 37.18 41.05 42.28 61.45 -34.09%
  QoQ % -6.45% -3.43% -2.04% -9.43% -2.91% -31.20% -
  Horiz. % 53.54% 57.23% 59.27% 60.50% 66.80% 68.80% 100.00%
EPS -0.54 0.15 0.39 0.37 0.74 0.98 1.30 -
  QoQ % -460.00% -61.54% 5.41% -50.00% -24.49% -24.62% -
  Horiz. % -41.54% 11.54% 30.00% 28.46% 56.92% 75.38% 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 69.5291 0.6523 0.6563 0.6543 0.6533 0.6247 0.6264 2,216.27%
  QoQ % 10,559.07% -0.61% 0.31% 0.15% 4.58% -0.27% -
  Horiz. % 11,099.79% 104.13% 104.77% 104.45% 104.29% 99.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.6500 0.4750 0.4300 0.4450 0.3900 0.4700 0.3200 -
P/RPS 1.97 1.23 1.07 1.09 0.86 1.01 0.47 160.19%
  QoQ % 60.16% 14.95% -1.83% 26.74% -14.85% 114.89% -
  Horiz. % 419.15% 261.70% 227.66% 231.91% 182.98% 214.89% 100.00%
P/EPS -120.87 279.28 99.09 109.49 48.05 43.40 22.35 -
  QoQ % -143.28% 181.84% -9.50% 127.87% 10.71% 94.18% -
  Horiz. % -540.81% 1,249.57% 443.36% 489.89% 214.99% 194.18% 100.00%
EY -0.83 0.36 1.01 0.91 2.08 2.30 4.47 -
  QoQ % -330.56% -64.36% 10.99% -56.25% -9.57% -48.55% -
  Horiz. % -18.57% 8.05% 22.60% 20.36% 46.53% 51.45% 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 0.01 0.66 0.60 0.62 0.54 0.68 0.46 -92.23%
  QoQ % -98.48% 10.00% -3.23% 14.81% -20.59% 47.83% -
  Horiz. % 2.17% 143.48% 130.43% 134.78% 117.39% 147.83% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 28/02/19 29/11/18 27/08/18 28/05/18 28/02/18 24/11/17 -
Price 0.5500 0.5500 0.4350 0.5050 0.3950 0.4050 0.6150 -
P/RPS 1.67 1.42 1.09 1.23 0.87 0.87 0.91 49.95%
  QoQ % 17.61% 30.28% -11.38% 41.38% 0.00% -4.40% -
  Horiz. % 183.52% 156.04% 119.78% 135.16% 95.60% 95.60% 100.00%
P/EPS -102.28 323.37 100.24 124.25 48.67 37.40 42.95 -
  QoQ % -131.63% 222.60% -19.32% 155.29% 30.13% -12.92% -
  Horiz. % -238.14% 752.90% 233.39% 289.29% 113.32% 87.08% 100.00%
EY -0.98 0.31 1.00 0.80 2.05 2.67 2.33 -
  QoQ % -416.13% -69.00% 25.00% -60.98% -23.22% 14.59% -
  Horiz. % -42.06% 13.30% 42.92% 34.33% 87.98% 114.59% 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 0.01 0.77 0.60 0.70 0.55 0.59 0.89 -95.00%
  QoQ % -98.70% 28.33% -14.29% 27.27% -6.78% -33.71% -
  Horiz. % 1.12% 86.52% 67.42% 78.65% 61.80% 66.29% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers