Highlights

[DFCITY] QoQ TTM Result on 2019-09-30 [#3]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 25-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -29.76%    YoY -     -665.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 17,552 21,115 24,112 27,779 28,054 28,954 30,950 -31.51%
  QoQ % -16.87% -12.43% -13.20% -0.98% -3.11% -6.45% -
  Horiz. % 56.71% 68.22% 77.91% 89.75% 90.64% 93.55% 100.00%
PBT -5,768 -6,428 -6,102 -1,575 -1,292 -157 670 -
  QoQ % 10.27% -5.34% -287.43% -21.90% -722.93% -123.43% -
  Horiz. % -860.90% -959.40% -910.75% -235.07% -192.84% -23.43% 100.00%
Tax -68 -63 -73 -382 -223 -322 -543 -75.00%
  QoQ % -7.94% 13.70% 80.89% -71.30% 30.75% 40.70% -
  Horiz. % 12.52% 11.60% 13.44% 70.35% 41.07% 59.30% 100.00%
NP -5,836 -6,491 -6,175 -1,957 -1,515 -479 127 -
  QoQ % 10.09% -5.12% -215.53% -29.17% -216.28% -477.17% -
  Horiz. % -4,595.28% -5,111.02% -4,862.20% -1,540.94% -1,192.91% -377.17% 100.00%
NP to SH -5,458 -6,109 -5,787 -1,962 -1,512 -473 136 -
  QoQ % 10.66% -5.56% -194.95% -29.76% -219.66% -447.79% -
  Horiz. % -4,013.24% -4,491.91% -4,255.15% -1,442.65% -1,111.76% -347.79% 100.00%
Tax Rate - % - % - % - % - % - % 81.04 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 23,388 27,606 30,287 29,736 29,569 29,433 30,823 -16.82%
  QoQ % -15.28% -8.85% 1.85% 0.56% 0.46% -4.51% -
  Horiz. % 75.88% 89.56% 98.26% 96.47% 95.93% 95.49% 100.00%
Net Worth 54,454 54,744 54,594 59,952 60,237 61,182 57,396 -3.45%
  QoQ % -0.53% 0.27% -8.94% -0.47% -1.55% 6.60% -
  Horiz. % 94.87% 95.38% 95.12% 104.45% 104.95% 106.60% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 54,454 54,744 54,594 59,952 60,237 61,182 57,396 -3.45%
  QoQ % -0.53% 0.27% -8.94% -0.47% -1.55% 6.60% -
  Horiz. % 94.87% 95.38% 95.12% 104.45% 104.95% 106.60% 100.00%
NOSH 87,957 87,957 86,139 86,139 86,139 87,957 79,961 6.57%
  QoQ % 0.00% 2.11% 0.00% 0.00% -2.07% 10.00% -
  Horiz. % 110.00% 110.00% 107.73% 107.73% 107.73% 110.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -33.25 % -30.74 % -25.61 % -7.04 % -5.40 % -1.65 % 0.41 % -
  QoQ % -8.17% -20.03% -263.78% -30.37% -227.27% -502.44% -
  Horiz. % -8,109.76% -7,497.56% -6,246.34% -1,717.07% -1,317.07% -402.44% 100.00%
ROE -10.02 % -11.16 % -10.60 % -3.27 % -2.51 % -0.77 % 0.24 % -
  QoQ % 10.22% -5.28% -224.16% -30.28% -225.97% -420.83% -
  Horiz. % -4,175.00% -4,650.00% -4,416.67% -1,362.50% -1,045.83% -320.83% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.96 24.01 27.99 32.25 32.57 32.92 38.71 -35.72%
  QoQ % -16.87% -14.22% -13.21% -0.98% -1.06% -14.96% -
  Horiz. % 51.56% 62.03% 72.31% 83.31% 84.14% 85.04% 100.00%
EPS -6.21 -6.95 -6.72 -2.28 -1.76 -0.54 0.17 -
  QoQ % 10.65% -3.42% -194.74% -29.55% -225.93% -417.65% -
  Horiz. % -3,652.94% -4,088.24% -3,952.94% -1,341.18% -1,035.29% -317.65% 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 0.6191 0.6224 0.6338 0.6960 0.6993 0.6956 0.7178 -9.40%
  QoQ % -0.53% -1.80% -8.94% -0.47% 0.53% -3.09% -
  Horiz. % 86.25% 86.71% 88.30% 96.96% 97.42% 96.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.95 24.00 27.40 31.57 31.88 32.90 35.17 -31.50%
  QoQ % -16.87% -12.41% -13.21% -0.97% -3.10% -6.45% -
  Horiz. % 56.72% 68.24% 77.91% 89.76% 90.65% 93.55% 100.00%
EPS -6.20 -6.94 -6.58 -2.23 -1.72 -0.54 0.15 -
  QoQ % 10.66% -5.47% -195.07% -29.65% -218.52% -460.00% -
  Horiz. % -4,133.33% -4,626.67% -4,386.67% -1,486.67% -1,146.67% -360.00% 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 0.6188 0.6221 0.6204 0.6813 0.6845 0.6953 0.6523 -3.46%
  QoQ % -0.53% 0.27% -8.94% -0.47% -1.55% 6.59% -
  Horiz. % 94.86% 95.37% 95.11% 104.45% 104.94% 106.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.4200 0.4200 0.7000 0.5200 0.5500 0.6500 0.4750 -
P/RPS 2.10 1.75 2.50 1.61 1.69 1.97 1.23 42.90%
  QoQ % 20.00% -30.00% 55.28% -4.73% -14.21% 60.16% -
  Horiz. % 170.73% 142.28% 203.25% 130.89% 137.40% 160.16% 100.00%
P/EPS -6.77 -6.05 -10.42 -22.83 -31.33 -120.87 279.28 -
  QoQ % -11.90% 41.94% 54.36% 27.13% 74.08% -143.28% -
  Horiz. % -2.42% -2.17% -3.73% -8.17% -11.22% -43.28% 100.00%
EY -14.77 -16.54 -9.60 -4.38 -3.19 -0.83 0.36 -
  QoQ % 10.70% -72.29% -119.18% -37.30% -284.34% -330.56% -
  Horiz. % -4,102.78% -4,594.44% -2,666.67% -1,216.67% -886.11% -230.56% 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 0.68 0.67 1.10 0.75 0.79 0.93 0.66 2.01%
  QoQ % 1.49% -39.09% 46.67% -5.06% -15.05% 40.91% -
  Horiz. % 103.03% 101.52% 166.67% 113.64% 119.70% 140.91% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 17/06/20 28/02/20 25/11/19 22/11/19 22/11/19 28/02/19 -
Price 0.5000 0.4300 0.5150 0.7200 0.7100 0.7100 0.5500 -
P/RPS 2.51 1.79 1.84 2.23 2.18 2.16 1.42 46.24%
  QoQ % 40.22% -2.72% -17.49% 2.29% 0.93% 52.11% -
  Horiz. % 176.76% 126.06% 129.58% 157.04% 153.52% 152.11% 100.00%
P/EPS -8.06 -6.19 -7.67 -31.61 -40.45 -132.03 323.37 -
  QoQ % -30.21% 19.30% 75.74% 21.85% 69.36% -140.83% -
  Horiz. % -2.49% -1.91% -2.37% -9.78% -12.51% -40.83% 100.00%
EY -12.41 -16.15 -13.05 -3.16 -2.47 -0.76 0.31 -
  QoQ % 23.16% -23.75% -312.97% -27.94% -225.00% -345.16% -
  Horiz. % -4,003.23% -5,209.68% -4,209.68% -1,019.35% -796.77% -245.16% 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 0.81 0.69 0.81 1.03 1.02 1.02 0.77 3.44%
  QoQ % 17.39% -14.81% -21.36% 0.98% 0.00% 32.47% -
  Horiz. % 105.19% 89.61% 105.19% 133.77% 132.47% 132.47% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

418  374  625  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.24-0.005 
 HPPHB 0.695-0.045 
 DGB 0.095-0.01 

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