Highlights

[HOKHENG] QoQ TTM Result on 2018-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -60.81%    YoY -     -84.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 30,950 32,052 32,714 36,119 37,207 54,078 56,080 -32.64%
  QoQ % -3.44% -2.02% -9.43% -2.92% -31.20% -3.57% -
  Horiz. % 55.19% 57.15% 58.33% 64.41% 66.35% 96.43% 100.00%
PBT 670 611 521 945 1,141 1,924 2,039 -52.29%
  QoQ % 9.66% 17.27% -44.87% -17.18% -40.70% -5.64% -
  Horiz. % 32.86% 29.97% 25.55% 46.35% 55.96% 94.36% 100.00%
Tax -543 -278 -208 -309 -288 -795 -926 -29.87%
  QoQ % -95.32% -33.65% 32.69% -7.29% 63.77% 14.15% -
  Horiz. % 58.64% 30.02% 22.46% 33.37% 31.10% 85.85% 100.00%
NP 127 333 313 636 853 1,129 1,113 -76.38%
  QoQ % -61.86% 6.39% -50.79% -25.44% -24.45% 1.44% -
  Horiz. % 11.41% 29.92% 28.12% 57.14% 76.64% 101.44% 100.00%
NP to SH 136 347 325 649 866 1,145 1,133 -75.57%
  QoQ % -60.81% 6.77% -49.92% -25.06% -24.37% 1.06% -
  Horiz. % 12.00% 30.63% 28.68% 57.28% 76.43% 101.06% 100.00%
Tax Rate 81.04 % 45.50 % 39.92 % 32.70 % 25.24 % 41.32 % 45.41 % 46.97%
  QoQ % 78.11% 13.98% 22.08% 29.56% -38.92% -9.01% -
  Horiz. % 178.46% 100.20% 87.91% 72.01% 55.58% 90.99% 100.00%
Total Cost 30,823 31,719 32,401 35,483 36,354 52,949 54,967 -31.93%
  QoQ % -2.82% -2.10% -8.69% -2.40% -31.34% -3.67% -
  Horiz. % 56.08% 57.71% 58.95% 64.55% 66.14% 96.33% 100.00%
Net Worth 57,396 57,747 57,579 57,483 54,973 55,117 54,965 2.92%
  QoQ % -0.61% 0.29% 0.17% 4.57% -0.26% 0.28% -
  Horiz. % 104.42% 105.06% 104.76% 104.58% 100.01% 100.28% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 57,396 57,747 57,579 57,483 54,973 55,117 54,965 2.92%
  QoQ % -0.61% 0.29% 0.17% 4.57% -0.26% 0.28% -
  Horiz. % 104.42% 105.06% 104.76% 104.58% 100.01% 100.28% 100.00%
NOSH 79,961 79,961 79,961 79,961 79,961 79,961 79,961 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.41 % 1.04 % 0.96 % 1.76 % 2.29 % 2.09 % 1.98 % -64.90%
  QoQ % -60.58% 8.33% -45.45% -23.14% 9.57% 5.56% -
  Horiz. % 20.71% 52.53% 48.48% 88.89% 115.66% 105.56% 100.00%
ROE 0.24 % 0.60 % 0.56 % 1.13 % 1.58 % 2.08 % 2.06 % -76.05%
  QoQ % -60.00% 7.14% -50.44% -28.48% -24.04% 0.97% -
  Horiz. % 11.65% 29.13% 27.18% 54.85% 76.70% 100.97% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 38.71 40.08 40.91 45.17 46.53 67.63 70.13 -32.64%
  QoQ % -3.42% -2.03% -9.43% -2.92% -31.20% -3.56% -
  Horiz. % 55.20% 57.15% 58.33% 64.41% 66.35% 96.44% 100.00%
EPS 0.17 0.43 0.41 0.81 1.08 1.43 1.42 -75.62%
  QoQ % -60.47% 4.88% -49.38% -25.00% -24.48% 0.70% -
  Horiz. % 11.97% 30.28% 28.87% 57.04% 76.06% 100.70% 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 0.7178 0.7222 0.7201 0.7189 0.6875 0.6893 0.6874 2.92%
  QoQ % -0.61% 0.29% 0.17% 4.57% -0.26% 0.28% -
  Horiz. % 104.42% 105.06% 104.76% 104.58% 100.01% 100.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 35.17 36.42 37.18 41.05 42.28 61.45 63.73 -32.65%
  QoQ % -3.43% -2.04% -9.43% -2.91% -31.20% -3.58% -
  Horiz. % 55.19% 57.15% 58.34% 64.41% 66.34% 96.42% 100.00%
EPS 0.15 0.39 0.37 0.74 0.98 1.30 1.29 -76.08%
  QoQ % -61.54% 5.41% -50.00% -24.49% -24.62% 0.78% -
  Horiz. % 11.63% 30.23% 28.68% 57.36% 75.97% 100.78% 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 0.6523 0.6563 0.6543 0.6533 0.6247 0.6264 0.6246 2.93%
  QoQ % -0.61% 0.31% 0.15% 4.58% -0.27% 0.29% -
  Horiz. % 104.43% 105.08% 104.76% 104.59% 100.02% 100.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4750 0.4300 0.4450 0.3900 0.4700 0.3200 0.3200 -
P/RPS 1.23 1.07 1.09 0.86 1.01 0.47 0.46 92.30%
  QoQ % 14.95% -1.83% 26.74% -14.85% 114.89% 2.17% -
  Horiz. % 267.39% 232.61% 236.96% 186.96% 219.57% 102.17% 100.00%
P/EPS 279.28 99.09 109.49 48.05 43.40 22.35 22.58 432.38%
  QoQ % 181.84% -9.50% 127.87% 10.71% 94.18% -1.02% -
  Horiz. % 1,236.85% 438.84% 484.90% 212.80% 192.21% 98.98% 100.00%
EY 0.36 1.01 0.91 2.08 2.30 4.47 4.43 -81.15%
  QoQ % -64.36% 10.99% -56.25% -9.57% -48.55% 0.90% -
  Horiz. % 8.13% 22.80% 20.54% 46.95% 51.92% 100.90% 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 0.66 0.60 0.62 0.54 0.68 0.46 0.47 25.32%
  QoQ % 10.00% -3.23% 14.81% -20.59% 47.83% -2.13% -
  Horiz. % 140.43% 127.66% 131.91% 114.89% 144.68% 97.87% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 27/08/18 28/05/18 28/02/18 24/11/17 28/08/17 -
Price 0.5500 0.4350 0.5050 0.3950 0.4050 0.6150 0.3400 -
P/RPS 1.42 1.09 1.23 0.87 0.87 0.91 0.48 105.67%
  QoQ % 30.28% -11.38% 41.38% 0.00% -4.40% 89.58% -
  Horiz. % 295.83% 227.08% 256.25% 181.25% 181.25% 189.58% 100.00%
P/EPS 323.37 100.24 124.25 48.67 37.40 42.95 24.00 463.55%
  QoQ % 222.60% -19.32% 155.29% 30.13% -12.92% 78.96% -
  Horiz. % 1,347.38% 417.67% 517.71% 202.79% 155.83% 178.96% 100.00%
EY 0.31 1.00 0.80 2.05 2.67 2.33 4.17 -82.24%
  QoQ % -69.00% 25.00% -60.98% -23.22% 14.59% -44.12% -
  Horiz. % 7.43% 23.98% 19.18% 49.16% 64.03% 55.88% 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 0.77 0.60 0.70 0.55 0.59 0.89 0.49 35.05%
  QoQ % 28.33% -14.29% 27.27% -6.78% -33.71% 81.63% -
  Horiz. % 157.14% 122.45% 142.86% 112.24% 120.41% 181.63% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers