Highlights

[HOKHENG] QoQ TTM Result on 2017-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -8.01%    YoY -     -10.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 37,207 54,078 56,080 56,827 56,684 38,765 36,977 0.41%
  QoQ % -31.20% -3.57% -1.31% 0.25% 46.22% 4.84% -
  Horiz. % 100.62% 146.25% 151.66% 153.68% 153.30% 104.84% 100.00%
PBT 1,141 1,924 2,039 1,684 1,649 1,437 1,474 -15.65%
  QoQ % -40.70% -5.64% 21.08% 2.12% 14.75% -2.51% -
  Horiz. % 77.41% 130.53% 138.33% 114.25% 111.87% 97.49% 100.00%
Tax -288 -795 -926 -910 -799 -597 -649 -41.73%
  QoQ % 63.77% 14.15% -1.76% -13.89% -33.84% 8.01% -
  Horiz. % 44.38% 122.50% 142.68% 140.22% 123.11% 91.99% 100.00%
NP 853 1,129 1,113 774 850 840 825 2.24%
  QoQ % -24.45% 1.44% 43.80% -8.94% 1.19% 1.82% -
  Horiz. % 103.39% 136.85% 134.91% 93.82% 103.03% 101.82% 100.00%
NP to SH 866 1,145 1,133 792 861 857 809 4.63%
  QoQ % -24.37% 1.06% 43.06% -8.01% 0.47% 5.93% -
  Horiz. % 107.05% 141.53% 140.05% 97.90% 106.43% 105.93% 100.00%
Tax Rate 25.24 % 41.32 % 45.41 % 54.04 % 48.45 % 41.54 % 44.03 % -30.92%
  QoQ % -38.92% -9.01% -15.97% 11.54% 16.63% -5.66% -
  Horiz. % 57.32% 93.85% 103.13% 122.73% 110.04% 94.34% 100.00%
Total Cost 36,354 52,949 54,967 56,053 55,834 37,925 36,152 0.37%
  QoQ % -31.34% -3.67% -1.94% 0.39% 47.22% 4.90% -
  Horiz. % 100.56% 146.46% 152.04% 155.05% 154.44% 104.90% 100.00%
Net Worth 54,973 55,117 54,965 54,554 54,120 54,380 51,828 3.99%
  QoQ % -0.26% 0.28% 0.75% 0.80% -0.48% 4.92% -
  Horiz. % 106.07% 106.34% 106.05% 105.26% 104.42% 104.92% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 54,973 55,117 54,965 54,554 54,120 54,380 51,828 3.99%
  QoQ % -0.26% 0.28% 0.75% 0.80% -0.48% 4.92% -
  Horiz. % 106.07% 106.34% 106.05% 105.26% 104.42% 104.92% 100.00%
NOSH 79,961 79,961 79,961 79,968 80,000 80,588 76,999 2.54%
  QoQ % 0.00% 0.00% -0.01% -0.04% -0.73% 4.66% -
  Horiz. % 103.85% 103.85% 103.85% 103.85% 103.90% 104.66% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.29 % 2.09 % 1.98 % 1.36 % 1.50 % 2.17 % 2.23 % 1.78%
  QoQ % 9.57% 5.56% 45.59% -9.33% -30.88% -2.69% -
  Horiz. % 102.69% 93.72% 88.79% 60.99% 67.26% 97.31% 100.00%
ROE 1.58 % 2.08 % 2.06 % 1.45 % 1.59 % 1.58 % 1.56 % 0.85%
  QoQ % -24.04% 0.97% 42.07% -8.81% 0.63% 1.28% -
  Horiz. % 101.28% 133.33% 132.05% 92.95% 101.92% 101.28% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.53 67.63 70.13 71.06 70.86 48.10 48.02 -2.07%
  QoQ % -31.20% -3.56% -1.31% 0.28% 47.32% 0.17% -
  Horiz. % 96.90% 140.84% 146.04% 147.98% 147.56% 100.17% 100.00%
EPS 1.08 1.43 1.42 0.99 1.08 1.06 1.05 1.89%
  QoQ % -24.48% 0.70% 43.43% -8.33% 1.89% 0.95% -
  Horiz. % 102.86% 136.19% 135.24% 94.29% 102.86% 100.95% 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 0.6875 0.6893 0.6874 0.6822 0.6765 0.6748 0.6731 1.42%
  QoQ % -0.26% 0.28% 0.76% 0.84% 0.25% 0.25% -
  Horiz. % 102.14% 102.41% 102.12% 101.35% 100.51% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.28 61.45 63.73 64.58 64.42 44.05 42.02 0.41%
  QoQ % -31.20% -3.58% -1.32% 0.25% 46.24% 4.83% -
  Horiz. % 100.62% 146.24% 151.67% 153.69% 153.31% 104.83% 100.00%
EPS 0.98 1.30 1.29 0.90 0.98 0.97 0.92 4.29%
  QoQ % -24.62% 0.78% 43.33% -8.16% 1.03% 5.43% -
  Horiz. % 106.52% 141.30% 140.22% 97.83% 106.52% 105.43% 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 0.6247 0.6264 0.6246 0.6200 0.6150 0.6180 0.5890 3.99%
  QoQ % -0.27% 0.29% 0.74% 0.81% -0.49% 4.92% -
  Horiz. % 106.06% 106.35% 106.04% 105.26% 104.41% 104.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.4700 0.3200 0.3200 0.3700 0.2900 0.2800 0.3250 -
P/RPS 1.01 0.47 0.46 0.52 0.41 0.58 0.68 30.09%
  QoQ % 114.89% 2.17% -11.54% 26.83% -29.31% -14.71% -
  Horiz. % 148.53% 69.12% 67.65% 76.47% 60.29% 85.29% 100.00%
P/EPS 43.40 22.35 22.58 37.36 26.95 26.33 30.93 25.26%
  QoQ % 94.18% -1.02% -39.56% 38.63% 2.35% -14.87% -
  Horiz. % 140.32% 72.26% 73.00% 120.79% 87.13% 85.13% 100.00%
EY 2.30 4.47 4.43 2.68 3.71 3.80 3.23 -20.21%
  QoQ % -48.55% 0.90% 65.30% -27.76% -2.37% 17.65% -
  Horiz. % 71.21% 138.39% 137.15% 82.97% 114.86% 117.65% 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 0.46 0.47 0.54 0.43 0.41 0.48 26.06%
  QoQ % 47.83% -2.13% -12.96% 25.58% 4.88% -14.58% -
  Horiz. % 141.67% 95.83% 97.92% 112.50% 89.58% 85.42% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 28/08/17 29/05/17 27/02/17 24/11/16 26/08/16 -
Price 0.4050 0.6150 0.3400 0.3500 0.3600 0.3050 0.3200 -
P/RPS 0.87 0.91 0.48 0.49 0.51 0.63 0.67 18.97%
  QoQ % -4.40% 89.58% -2.04% -3.92% -19.05% -5.97% -
  Horiz. % 129.85% 135.82% 71.64% 73.13% 76.12% 94.03% 100.00%
P/EPS 37.40 42.95 24.00 35.34 33.45 28.68 30.46 14.62%
  QoQ % -12.92% 78.96% -32.09% 5.65% 16.63% -5.84% -
  Horiz. % 122.78% 141.00% 78.79% 116.02% 109.82% 94.16% 100.00%
EY 2.67 2.33 4.17 2.83 2.99 3.49 3.28 -12.79%
  QoQ % 14.59% -44.12% 47.35% -5.35% -14.33% 6.40% -
  Horiz. % 81.40% 71.04% 127.13% 86.28% 91.16% 106.40% 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 0.59 0.89 0.49 0.51 0.53 0.45 0.48 14.70%
  QoQ % -33.71% 81.63% -3.92% -3.77% 17.78% -6.25% -
  Horiz. % 122.92% 185.42% 102.08% 106.25% 110.42% 93.75% 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