Highlights

[DFCITY] QoQ TTM Result on 2014-09-30 [#3]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -5.37%    YoY -     329.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 42,983 42,984 39,954 38,226 38,814 39,492 39,719 5.42%
  QoQ % -0.00% 7.58% 4.52% -1.51% -1.72% -0.57% -
  Horiz. % 108.22% 108.22% 100.59% 96.24% 97.72% 99.43% 100.00%
PBT 1,776 1,976 1,667 2,009 2,037 1,846 1,551 9.48%
  QoQ % -10.12% 18.54% -17.02% -1.37% 10.35% 19.02% -
  Horiz. % 114.51% 127.40% 107.48% 129.53% 131.33% 119.02% 100.00%
Tax -879 -944 -836 -648 -625 -620 -579 32.19%
  QoQ % 6.89% -12.92% -29.01% -3.68% -0.81% -7.08% -
  Horiz. % 151.81% 163.04% 144.39% 111.92% 107.94% 107.08% 100.00%
NP 897 1,032 831 1,361 1,412 1,226 972 -5.23%
  QoQ % -13.08% 24.19% -38.94% -3.61% 15.17% 26.13% -
  Horiz. % 92.28% 106.17% 85.49% 140.02% 145.27% 126.13% 100.00%
NP to SH 945 1,068 867 1,410 1,490 1,369 1,169 -13.26%
  QoQ % -11.52% 23.18% -38.51% -5.37% 8.84% 17.11% -
  Horiz. % 80.84% 91.36% 74.17% 120.62% 127.46% 117.11% 100.00%
Tax Rate 49.49 % 47.77 % 50.15 % 32.25 % 30.68 % 33.59 % 37.33 % 20.74%
  QoQ % 3.60% -4.75% 55.50% 5.12% -8.66% -10.02% -
  Horiz. % 132.57% 127.97% 134.34% 86.39% 82.19% 89.98% 100.00%
Total Cost 42,086 41,952 39,123 36,865 37,402 38,266 38,747 5.68%
  QoQ % 0.32% 7.23% 6.13% -1.44% -2.26% -1.24% -
  Horiz. % 108.62% 108.27% 100.97% 95.14% 96.53% 98.76% 100.00%
Net Worth 54,119 53,001 48,582 53,229 51,747 51,848 51,546 3.31%
  QoQ % 2.11% 9.09% -8.73% 2.86% -0.19% 0.58% -
  Horiz. % 104.99% 102.82% 94.25% 103.27% 100.39% 100.58% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 54,119 53,001 48,582 53,229 51,747 51,848 51,546 3.31%
  QoQ % 2.11% 9.09% -8.73% 2.86% -0.19% 0.58% -
  Horiz. % 104.99% 102.82% 94.25% 103.27% 100.39% 100.58% 100.00%
NOSH 81,578 80,135 74,285 81,428 79,428 79,999 80,140 1.20%
  QoQ % 1.80% 7.87% -8.77% 2.52% -0.71% -0.18% -
  Horiz. % 101.79% 99.99% 92.69% 101.61% 99.11% 99.82% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.09 % 2.40 % 2.08 % 3.56 % 3.64 % 3.10 % 2.45 % -10.08%
  QoQ % -12.92% 15.38% -41.57% -2.20% 17.42% 26.53% -
  Horiz. % 85.31% 97.96% 84.90% 145.31% 148.57% 126.53% 100.00%
ROE 1.75 % 2.02 % 1.78 % 2.65 % 2.88 % 2.64 % 2.27 % -15.96%
  QoQ % -13.37% 13.48% -32.83% -7.99% 9.09% 16.30% -
  Horiz. % 77.09% 88.99% 78.41% 116.74% 126.87% 116.30% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.69 53.64 53.78 46.94 48.87 49.37 49.56 4.18%
  QoQ % -1.77% -0.26% 14.57% -3.95% -1.01% -0.38% -
  Horiz. % 106.32% 108.23% 108.51% 94.71% 98.61% 99.62% 100.00%
EPS 1.16 1.33 1.17 1.73 1.88 1.71 1.46 -14.25%
  QoQ % -12.78% 13.68% -32.37% -7.98% 9.94% 17.12% -
  Horiz. % 79.45% 91.10% 80.14% 118.49% 128.77% 117.12% 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 0.6634 0.6614 0.6540 0.6537 0.6515 0.6481 0.6432 2.09%
  QoQ % 0.30% 1.13% 0.05% 0.34% 0.52% 0.76% -
  Horiz. % 103.14% 102.83% 101.68% 101.63% 101.29% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 48.85 48.85 45.40 43.44 44.11 44.88 45.14 5.42%
  QoQ % 0.00% 7.60% 4.51% -1.52% -1.72% -0.58% -
  Horiz. % 108.22% 108.22% 100.58% 96.23% 97.72% 99.42% 100.00%
EPS 1.07 1.21 0.99 1.60 1.69 1.56 1.33 -13.53%
  QoQ % -11.57% 22.22% -38.12% -5.33% 8.33% 17.29% -
  Horiz. % 80.45% 90.98% 74.44% 120.30% 127.07% 117.29% 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 0.6023 0.5521 0.6049 0.5881 0.5892 0.5858 3.31%
  QoQ % 2.11% 9.09% -8.73% 2.86% -0.19% 0.58% -
  Horiz. % 104.98% 102.82% 94.25% 103.26% 100.39% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.3400 0.3900 0.3550 0.4100 0.4350 0.4650 0.3400 -
P/RPS 0.65 0.73 0.66 0.87 0.89 0.94 0.69 -3.91%
  QoQ % -10.96% 10.61% -24.14% -2.25% -5.32% 36.23% -
  Horiz. % 94.20% 105.80% 95.65% 126.09% 128.99% 136.23% 100.00%
P/EPS 29.35 29.26 30.42 23.68 23.19 27.17 23.31 16.65%
  QoQ % 0.31% -3.81% 28.46% 2.11% -14.65% 16.56% -
  Horiz. % 125.91% 125.53% 130.50% 101.59% 99.49% 116.56% 100.00%
EY 3.41 3.42 3.29 4.22 4.31 3.68 4.29 -14.23%
  QoQ % -0.29% 3.95% -22.04% -2.09% 17.12% -14.22% -
  Horiz. % 79.49% 79.72% 76.69% 98.37% 100.47% 85.78% 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 0.59 0.54 0.63 0.67 0.72 0.53 -2.54%
  QoQ % -13.56% 9.26% -14.29% -5.97% -6.94% 35.85% -
  Horiz. % 96.23% 111.32% 101.89% 118.87% 126.42% 135.85% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/05/15 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 -
Price 0.3500 0.3200 0.4000 0.3900 0.4200 0.4600 0.4350 -
P/RPS 0.66 0.60 0.74 0.83 0.86 0.93 0.88 -17.50%
  QoQ % 10.00% -18.92% -10.84% -3.49% -7.53% 5.68% -
  Horiz. % 75.00% 68.18% 84.09% 94.32% 97.73% 105.68% 100.00%
P/EPS 30.21 24.01 34.27 22.52 22.39 26.88 29.82 0.87%
  QoQ % 25.82% -29.94% 52.18% 0.58% -16.70% -9.86% -
  Horiz. % 101.31% 80.52% 114.92% 75.52% 75.08% 90.14% 100.00%
EY 3.31 4.16 2.92 4.44 4.47 3.72 3.35 -0.80%
  QoQ % -20.43% 42.47% -34.23% -0.67% 20.16% 11.04% -
  Horiz. % 98.81% 124.18% 87.16% 132.54% 133.43% 111.04% 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 0.48 0.61 0.60 0.64 0.71 0.68 -15.35%
  QoQ % 10.42% -21.31% 1.67% -6.25% -9.86% 4.41% -
  Horiz. % 77.94% 70.59% 89.71% 88.24% 94.12% 104.41% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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