Highlights

[HOKHENG] YoY Annualized Quarter Result on 2018-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -28.98%    YoY -     -62.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 25,086 30,878 39,864 38,138 40,050 33,992 35,802 -5.75%
  YoY % -18.76% -22.54% 4.53% -4.77% 17.82% -5.06% -
  Horiz. % 70.07% 86.25% 111.35% 106.52% 111.87% 94.94% 100.00%
PBT -2,924 1,002 2,242 1,462 2,210 1,992 1,020 -
  YoY % -391.82% -55.31% 53.35% -33.85% 10.94% 95.29% -
  Horiz. % -286.67% 98.24% 219.80% 143.33% 216.67% 195.29% 100.00%
Tax 264 -376 -536 -284 -790 -704 -612 -
  YoY % 170.21% 29.85% -88.73% 64.05% -12.22% -15.03% -
  Horiz. % -43.14% 61.44% 87.58% 46.41% 129.08% 115.03% 100.00%
NP -2,660 626 1,706 1,178 1,420 1,288 408 -
  YoY % -524.92% -63.31% 44.82% -17.04% 10.25% 215.69% -
  Horiz. % -651.96% 153.43% 418.14% 288.73% 348.04% 315.69% 100.00%
NP to SH -2,656 642 1,724 1,178 1,496 1,340 698 -
  YoY % -513.71% -62.76% 46.35% -21.26% 11.64% 91.98% -
  Horiz. % -380.52% 91.98% 246.99% 168.77% 214.33% 191.98% 100.00%
Tax Rate - % 37.52 % 23.91 % 19.43 % 35.75 % 35.34 % 60.00 % -
  YoY % 0.00% 56.92% 23.06% -45.65% 1.16% -41.10% -
  Horiz. % 0.00% 62.53% 39.85% 32.38% 59.58% 58.90% 100.00%
Total Cost 27,746 30,252 38,158 36,960 38,630 32,704 35,394 -3.97%
  YoY % -8.28% -20.72% 3.24% -4.32% 18.12% -7.60% -
  Horiz. % 78.39% 85.47% 107.81% 104.42% 109.14% 92.40% 100.00%
Net Worth 6,023,700 57,579 54,965 53,575 52,789 51,964 50,200 122.01%
  YoY % 10,361.46% 4.76% 2.59% 1.49% 1.59% 3.51% -
  Horiz. % 11,999.29% 114.70% 109.49% 106.72% 105.16% 103.51% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 6,023,700 57,579 54,965 53,575 52,789 51,964 50,200 122.01%
  YoY % 10,361.46% 4.76% 2.59% 1.49% 1.59% 3.51% -
  Horiz. % 11,999.29% 114.70% 109.49% 106.72% 105.16% 103.51% 100.00%
NOSH 86,139 79,961 79,961 79,594 79,574 79,761 79,318 1.38%
  YoY % 7.73% 0.00% 0.46% 0.03% -0.23% 0.56% -
  Horiz. % 108.60% 100.81% 100.81% 100.35% 100.32% 100.56% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -10.60 % 2.03 % 4.28 % 3.09 % 3.55 % 3.79 % 1.14 % -
  YoY % -622.17% -52.57% 38.51% -12.96% -6.33% 232.46% -
  Horiz. % -929.82% 178.07% 375.44% 271.05% 311.40% 332.46% 100.00%
ROE -0.04 % 1.11 % 3.14 % 2.20 % 2.83 % 2.58 % 1.39 % -
  YoY % -103.60% -64.65% 42.73% -22.26% 9.69% 85.61% -
  Horiz. % -2.88% 79.86% 225.90% 158.27% 203.60% 185.61% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 29.12 38.62 49.85 47.92 50.33 42.62 45.14 -7.04%
  YoY % -24.60% -22.53% 4.03% -4.79% 18.09% -5.58% -
  Horiz. % 64.51% 85.56% 110.43% 106.16% 111.50% 94.42% 100.00%
EPS -3.08 0.80 2.16 1.48 1.88 1.68 0.88 -
  YoY % -485.00% -62.96% 45.95% -21.28% 11.90% 90.91% -
  Horiz. % -350.00% 90.91% 245.45% 168.18% 213.64% 190.91% 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 69.9300 0.7201 0.6874 0.6731 0.6634 0.6515 0.6329 118.98%
  YoY % 9,611.15% 4.76% 2.12% 1.46% 1.83% 2.94% -
  Horiz. % 11,049.14% 113.78% 108.61% 106.35% 104.82% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 28.51 35.09 45.30 43.34 45.51 38.63 40.69 -5.75%
  YoY % -18.75% -22.54% 4.52% -4.77% 17.81% -5.06% -
  Horiz. % 70.07% 86.24% 111.33% 106.51% 111.85% 94.94% 100.00%
EPS -3.02 0.73 1.96 1.34 1.70 1.52 0.79 -
  YoY % -513.70% -62.76% 46.27% -21.18% 11.84% 92.41% -
  Horiz. % -382.28% 92.41% 248.10% 169.62% 215.19% 192.41% 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 68.4542 0.6543 0.6246 0.6088 0.5999 0.5905 0.5705 122.01%
  YoY % 10,362.21% 4.76% 2.60% 1.48% 1.59% 3.51% -
  Horiz. % 11,998.98% 114.69% 109.48% 106.71% 105.15% 103.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5500 0.4450 0.3200 0.3250 0.3400 0.4350 0.2900 -
P/RPS 1.89 1.15 0.64 0.68 0.68 1.02 0.64 19.77%
  YoY % 64.35% 79.69% -5.88% 0.00% -33.33% 59.38% -
  Horiz. % 295.31% 179.69% 100.00% 106.25% 106.25% 159.38% 100.00%
P/EPS -17.84 55.42 14.84 21.96 18.09 25.89 32.95 -
  YoY % -132.19% 273.45% -32.42% 21.39% -30.13% -21.43% -
  Horiz. % -54.14% 168.19% 45.04% 66.65% 54.90% 78.57% 100.00%
EY -5.61 1.80 6.74 4.55 5.53 3.86 3.03 -
  YoY % -411.67% -73.29% 48.13% -17.72% 43.26% 27.39% -
  Horiz. % -185.15% 59.41% 222.44% 150.17% 182.51% 127.39% 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 0.01 0.62 0.47 0.48 0.51 0.67 0.46 -47.16%
  YoY % -98.39% 31.91% -2.08% -5.88% -23.88% 45.65% -
  Horiz. % 2.17% 134.78% 102.17% 104.35% 110.87% 145.65% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 27/08/18 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 -
Price 0.5700 0.5050 0.3400 0.3200 0.3500 0.4200 0.3150 -
P/RPS 1.96 1.31 0.68 0.67 0.70 0.99 0.70 18.71%
  YoY % 49.62% 92.65% 1.49% -4.29% -29.29% 41.43% -
  Horiz. % 280.00% 187.14% 97.14% 95.71% 100.00% 141.43% 100.00%
P/EPS -18.49 62.90 15.77 21.62 18.62 25.00 35.80 -
  YoY % -129.40% 298.86% -27.06% 16.11% -25.52% -30.17% -
  Horiz. % -51.65% 175.70% 44.05% 60.39% 52.01% 69.83% 100.00%
EY -5.41 1.59 6.34 4.63 5.37 4.00 2.79 -
  YoY % -440.25% -74.92% 36.93% -13.78% 34.25% 43.37% -
  Horiz. % -193.91% 56.99% 227.24% 165.95% 192.47% 143.37% 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 0.01 0.70 0.49 0.48 0.53 0.64 0.50 -47.88%
  YoY % -98.57% 42.86% 2.08% -9.43% -17.19% 28.00% -
  Horiz. % 2.00% 140.00% 98.00% 96.00% 106.00% 128.00% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers