Highlights

[HOKHENG] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -36.93%    YoY -     11.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 30,878 39,864 38,138 40,050 33,992 35,802 31,068 -0.10%
  YoY % -22.54% 4.53% -4.77% 17.82% -5.06% 15.24% -
  Horiz. % 99.39% 128.31% 122.76% 128.91% 109.41% 115.24% 100.00%
PBT 1,002 2,242 1,462 2,210 1,992 1,020 2,048 -11.23%
  YoY % -55.31% 53.35% -33.85% 10.94% 95.29% -50.20% -
  Horiz. % 48.93% 109.47% 71.39% 107.91% 97.27% 49.80% 100.00%
Tax -376 -536 -284 -790 -704 -612 -670 -9.18%
  YoY % 29.85% -88.73% 64.05% -12.22% -15.03% 8.66% -
  Horiz. % 56.12% 80.00% 42.39% 117.91% 105.07% 91.34% 100.00%
NP 626 1,706 1,178 1,420 1,288 408 1,378 -12.32%
  YoY % -63.31% 44.82% -17.04% 10.25% 215.69% -70.39% -
  Horiz. % 45.43% 123.80% 85.49% 103.05% 93.47% 29.61% 100.00%
NP to SH 642 1,724 1,178 1,496 1,340 698 1,372 -11.88%
  YoY % -62.76% 46.35% -21.26% 11.64% 91.98% -49.13% -
  Horiz. % 46.79% 125.66% 85.86% 109.04% 97.67% 50.87% 100.00%
Tax Rate 37.52 % 23.91 % 19.43 % 35.75 % 35.34 % 60.00 % 32.71 % 2.31%
  YoY % 56.92% 23.06% -45.65% 1.16% -41.10% 83.43% -
  Horiz. % 114.70% 73.10% 59.40% 109.29% 108.04% 183.43% 100.00%
Total Cost 30,252 38,158 36,960 38,630 32,704 35,394 29,690 0.31%
  YoY % -20.72% 3.24% -4.32% 18.12% -7.60% 19.21% -
  Horiz. % 101.89% 128.52% 124.49% 130.11% 110.15% 119.21% 100.00%
Net Worth 57,579 54,965 53,575 52,789 51,964 50,200 57,312 0.08%
  YoY % 4.76% 2.59% 1.49% 1.59% 3.51% -12.41% -
  Horiz. % 100.47% 95.90% 93.48% 92.11% 90.67% 87.59% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 57,579 54,965 53,575 52,789 51,964 50,200 57,312 0.08%
  YoY % 4.76% 2.59% 1.49% 1.59% 3.51% -12.41% -
  Horiz. % 100.47% 95.90% 93.48% 92.11% 90.67% 87.59% 100.00%
NOSH 79,961 79,961 79,594 79,574 79,761 79,318 79,767 0.04%
  YoY % 0.00% 0.46% 0.03% -0.23% 0.56% -0.56% -
  Horiz. % 100.24% 100.24% 99.78% 99.76% 99.99% 99.44% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.03 % 4.28 % 3.09 % 3.55 % 3.79 % 1.14 % 4.44 % -12.22%
  YoY % -52.57% 38.51% -12.96% -6.33% 232.46% -74.32% -
  Horiz. % 45.72% 96.40% 69.59% 79.95% 85.36% 25.68% 100.00%
ROE 1.11 % 3.14 % 2.20 % 2.83 % 2.58 % 1.39 % 2.39 % -11.99%
  YoY % -64.65% 42.73% -22.26% 9.69% 85.61% -41.84% -
  Horiz. % 46.44% 131.38% 92.05% 118.41% 107.95% 58.16% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 38.62 49.85 47.92 50.33 42.62 45.14 38.95 -0.14%
  YoY % -22.53% 4.03% -4.79% 18.09% -5.58% 15.89% -
  Horiz. % 99.15% 127.98% 123.03% 129.22% 109.42% 115.89% 100.00%
EPS 0.80 2.16 1.48 1.88 1.68 0.88 1.72 -11.97%
  YoY % -62.96% 45.95% -21.28% 11.90% 90.91% -48.84% -
  Horiz. % 46.51% 125.58% 86.05% 109.30% 97.67% 51.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7201 0.6874 0.6731 0.6634 0.6515 0.6329 0.7185 0.04%
  YoY % 4.76% 2.12% 1.46% 1.83% 2.94% -11.91% -
  Horiz. % 100.22% 95.67% 93.68% 92.33% 90.68% 88.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 35.09 45.30 43.34 45.51 38.63 40.69 35.31 -0.10%
  YoY % -22.54% 4.52% -4.77% 17.81% -5.06% 15.24% -
  Horiz. % 99.38% 128.29% 122.74% 128.89% 109.40% 115.24% 100.00%
EPS 0.73 1.96 1.34 1.70 1.52 0.79 1.56 -11.88%
  YoY % -62.76% 46.27% -21.18% 11.84% 92.41% -49.36% -
  Horiz. % 46.79% 125.64% 85.90% 108.97% 97.44% 50.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6543 0.6246 0.6088 0.5999 0.5905 0.5705 0.6513 0.08%
  YoY % 4.76% 2.60% 1.48% 1.59% 3.51% -12.41% -
  Horiz. % 100.46% 95.90% 93.47% 92.11% 90.66% 87.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.4450 0.3200 0.3250 0.3400 0.4350 0.2900 0.2900 -
P/RPS 1.15 0.64 0.68 0.68 1.02 0.64 0.74 7.62%
  YoY % 79.69% -5.88% 0.00% -33.33% 59.38% -13.51% -
  Horiz. % 155.41% 86.49% 91.89% 91.89% 137.84% 86.49% 100.00%
P/EPS 55.42 14.84 21.96 18.09 25.89 32.95 16.86 21.93%
  YoY % 273.45% -32.42% 21.39% -30.13% -21.43% 95.43% -
  Horiz. % 328.71% 88.02% 130.25% 107.30% 153.56% 195.43% 100.00%
EY 1.80 6.74 4.55 5.53 3.86 3.03 5.93 -18.01%
  YoY % -73.29% 48.13% -17.72% 43.26% 27.39% -48.90% -
  Horiz. % 30.35% 113.66% 76.73% 93.25% 65.09% 51.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.47 0.48 0.51 0.67 0.46 0.40 7.57%
  YoY % 31.91% -2.08% -5.88% -23.88% 45.65% 15.00% -
  Horiz. % 155.00% 117.50% 120.00% 127.50% 167.50% 115.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 0.5050 0.3400 0.3200 0.3500 0.4200 0.3150 0.2800 -
P/RPS 1.31 0.68 0.67 0.70 0.99 0.70 0.72 10.49%
  YoY % 92.65% 1.49% -4.29% -29.29% 41.43% -2.78% -
  Horiz. % 181.94% 94.44% 93.06% 97.22% 137.50% 97.22% 100.00%
P/EPS 62.90 15.77 21.62 18.62 25.00 35.80 16.28 25.25%
  YoY % 298.86% -27.06% 16.11% -25.52% -30.17% 119.90% -
  Horiz. % 386.36% 96.87% 132.80% 114.37% 153.56% 219.90% 100.00%
EY 1.59 6.34 4.63 5.37 4.00 2.79 6.14 -20.15%
  YoY % -74.92% 36.93% -13.78% 34.25% 43.37% -54.56% -
  Horiz. % 25.90% 103.26% 75.41% 87.46% 65.15% 45.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.70 0.49 0.48 0.53 0.64 0.50 0.39 10.24%
  YoY % 42.86% 2.08% -9.43% -17.19% 28.00% 28.21% -
  Horiz. % 179.49% 125.64% 123.08% 135.90% 164.10% 128.21% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers