Highlights

[DFCITY] QoQ TTM Result on 2015-09-30 [#3]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -8.68%    YoY -     -38.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 36,977 35,534 37,933 41,952 42,983 42,984 39,954 -5.04%
  QoQ % 4.06% -6.32% -9.58% -2.40% -0.00% 7.58% -
  Horiz. % 92.55% 88.94% 94.94% 105.00% 107.58% 107.58% 100.00%
PBT 1,474 1,555 1,848 1,782 1,776 1,976 1,667 -7.88%
  QoQ % -5.21% -15.85% 3.70% 0.34% -10.12% 18.54% -
  Horiz. % 88.42% 93.28% 110.86% 106.90% 106.54% 118.54% 100.00%
Tax -649 -654 -902 -932 -879 -944 -836 -15.55%
  QoQ % 0.76% 27.49% 3.22% -6.03% 6.89% -12.92% -
  Horiz. % 77.63% 78.23% 107.89% 111.48% 105.14% 112.92% 100.00%
NP 825 901 946 850 897 1,032 831 -0.48%
  QoQ % -8.44% -4.76% 11.29% -5.24% -13.08% 24.19% -
  Horiz. % 99.28% 108.42% 113.84% 102.29% 107.94% 124.19% 100.00%
NP to SH 809 887 968 863 945 1,068 867 -4.52%
  QoQ % -8.79% -8.37% 12.17% -8.68% -11.52% 23.18% -
  Horiz. % 93.31% 102.31% 111.65% 99.54% 109.00% 123.18% 100.00%
Tax Rate 44.03 % 42.06 % 48.81 % 52.30 % 49.49 % 47.77 % 50.15 % -8.32%
  QoQ % 4.68% -13.83% -6.67% 5.68% 3.60% -4.75% -
  Horiz. % 87.80% 83.87% 97.33% 104.29% 98.68% 95.25% 100.00%
Total Cost 36,152 34,633 36,987 41,102 42,086 41,952 39,123 -5.13%
  QoQ % 4.39% -6.36% -10.01% -2.34% 0.32% 7.23% -
  Horiz. % 92.41% 88.52% 94.54% 105.06% 107.57% 107.23% 100.00%
Net Worth 51,828 53,768 53,256 53,764 54,119 53,001 48,582 4.41%
  QoQ % -3.61% 0.96% -0.95% -0.66% 2.11% 9.09% -
  Horiz. % 106.68% 110.67% 109.62% 110.66% 111.40% 109.09% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 51,828 53,768 53,256 53,764 54,119 53,001 48,582 4.41%
  QoQ % -3.61% 0.96% -0.95% -0.66% 2.11% 9.09% -
  Horiz. % 106.68% 110.67% 109.62% 110.66% 111.40% 109.09% 100.00%
NOSH 76,999 80,000 80,000 80,909 81,578 80,135 74,285 2.42%
  QoQ % -3.75% 0.00% -1.12% -0.82% 1.80% 7.87% -
  Horiz. % 103.65% 107.69% 107.69% 108.92% 109.82% 107.87% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.23 % 2.54 % 2.49 % 2.03 % 2.09 % 2.40 % 2.08 % 4.76%
  QoQ % -12.20% 2.01% 22.66% -2.87% -12.92% 15.38% -
  Horiz. % 107.21% 122.12% 119.71% 97.60% 100.48% 115.38% 100.00%
ROE 1.56 % 1.65 % 1.82 % 1.61 % 1.75 % 2.02 % 1.78 % -8.43%
  QoQ % -5.45% -9.34% 13.04% -8.00% -13.37% 13.48% -
  Horiz. % 87.64% 92.70% 102.25% 90.45% 98.31% 113.48% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 48.02 44.42 47.42 51.85 52.69 53.64 53.78 -7.28%
  QoQ % 8.10% -6.33% -8.54% -1.59% -1.77% -0.26% -
  Horiz. % 89.29% 82.60% 88.17% 96.41% 97.97% 99.74% 100.00%
EPS 1.05 1.11 1.21 1.07 1.16 1.33 1.17 -6.97%
  QoQ % -5.41% -8.26% 13.08% -7.76% -12.78% 13.68% -
  Horiz. % 89.74% 94.87% 103.42% 91.45% 99.15% 113.68% 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 0.6731 0.6721 0.6657 0.6645 0.6634 0.6614 0.6540 1.94%
  QoQ % 0.15% 0.96% 0.18% 0.17% 0.30% 1.13% -
  Horiz. % 102.92% 102.77% 101.79% 101.61% 101.44% 101.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 42.02 40.38 43.11 47.67 48.85 48.85 45.40 -5.03%
  QoQ % 4.06% -6.33% -9.57% -2.42% 0.00% 7.60% -
  Horiz. % 92.56% 88.94% 94.96% 105.00% 107.60% 107.60% 100.00%
EPS 0.92 1.01 1.10 0.98 1.07 1.21 0.99 -4.78%
  QoQ % -8.91% -8.18% 12.24% -8.41% -11.57% 22.22% -
  Horiz. % 92.93% 102.02% 111.11% 98.99% 108.08% 122.22% 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 0.5890 0.6110 0.6052 0.6110 0.6150 0.6023 0.5521 4.41%
  QoQ % -3.60% 0.96% -0.95% -0.65% 2.11% 9.09% -
  Horiz. % 106.68% 110.67% 109.62% 110.67% 111.39% 109.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.3250 0.3450 0.4000 0.4000 0.3400 0.3900 0.3550 -
P/RPS 0.68 0.78 0.84 0.77 0.65 0.73 0.66 2.01%
  QoQ % -12.82% -7.14% 9.09% 18.46% -10.96% 10.61% -
  Horiz. % 103.03% 118.18% 127.27% 116.67% 98.48% 110.61% 100.00%
P/EPS 30.93 31.12 33.06 37.50 29.35 29.26 30.42 1.12%
  QoQ % -0.61% -5.87% -11.84% 27.77% 0.31% -3.81% -
  Horiz. % 101.68% 102.30% 108.68% 123.27% 96.48% 96.19% 100.00%
EY 3.23 3.21 3.03 2.67 3.41 3.42 3.29 -1.22%
  QoQ % 0.62% 5.94% 13.48% -21.70% -0.29% 3.95% -
  Horiz. % 98.18% 97.57% 92.10% 81.16% 103.65% 103.95% 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 0.48 0.51 0.60 0.60 0.51 0.59 0.54 -7.56%
  QoQ % -5.88% -15.00% 0.00% 17.65% -13.56% 9.26% -
  Horiz. % 88.89% 94.44% 111.11% 111.11% 94.44% 109.26% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 30/05/16 29/02/16 23/11/15 24/08/15 29/05/15 27/02/15 -
Price 0.3200 0.3350 0.3500 0.4000 0.3500 0.3200 0.4000 -
P/RPS 0.67 0.75 0.74 0.77 0.66 0.60 0.74 -6.42%
  QoQ % -10.67% 1.35% -3.90% 16.67% 10.00% -18.92% -
  Horiz. % 90.54% 101.35% 100.00% 104.05% 89.19% 81.08% 100.00%
P/EPS 30.46 30.21 28.93 37.50 30.21 24.01 34.27 -7.56%
  QoQ % 0.83% 4.42% -22.85% 24.13% 25.82% -29.94% -
  Horiz. % 88.88% 88.15% 84.42% 109.43% 88.15% 70.06% 100.00%
EY 3.28 3.31 3.46 2.67 3.31 4.16 2.92 8.07%
  QoQ % -0.91% -4.34% 29.59% -19.34% -20.43% 42.47% -
  Horiz. % 112.33% 113.36% 118.49% 91.44% 113.36% 142.47% 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 0.48 0.50 0.53 0.60 0.53 0.48 0.61 -14.78%
  QoQ % -4.00% -5.66% -11.67% 13.21% 10.42% -21.31% -
  Horiz. % 78.69% 81.97% 86.89% 98.36% 86.89% 78.69% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS