Highlights

[HOKHENG] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     2.18%    YoY -     -51.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 31,025 37,898 39,417 38,308 35,644 37,634 33,296 -1.17%
  YoY % -18.14% -3.85% 2.90% 7.47% -5.29% 13.03% -
  Horiz. % 93.18% 113.82% 118.38% 115.05% 107.05% 113.03% 100.00%
PBT 1,030 1,737 1,370 1,918 1,765 1,154 1,976 -10.28%
  YoY % -40.68% 26.75% -28.56% 8.69% 52.89% -41.57% -
  Horiz. % 52.16% 87.92% 69.37% 97.10% 89.34% 58.43% 100.00%
Tax -389 -402 -409 -816 -688 -596 -636 -7.85%
  YoY % 3.31% 1.63% 49.84% -18.60% -15.44% 6.29% -
  Horiz. % 61.22% 63.31% 64.36% 128.30% 108.18% 93.71% 100.00%
NP 641 1,334 961 1,102 1,077 558 1,340 -11.55%
  YoY % -51.95% 38.83% -12.82% 2.35% 92.84% -58.31% -
  Horiz. % 47.86% 99.60% 71.74% 82.29% 80.40% 41.69% 100.00%
NP to SH 656 1,348 968 1,116 1,121 800 1,334 -11.16%
  YoY % -51.34% 39.26% -13.26% -0.48% 40.17% -40.06% -
  Horiz. % 49.15% 101.00% 72.53% 83.62% 84.02% 59.94% 100.00%
Tax Rate 37.77 % 23.18 % 29.86 % 42.53 % 38.97 % 51.62 % 32.19 % 2.70%
  YoY % 62.94% -22.37% -29.79% 9.14% -24.51% 60.36% -
  Horiz. % 117.33% 72.01% 92.76% 132.12% 121.06% 160.36% 100.00%
Total Cost 30,384 36,564 38,456 37,205 34,566 37,076 31,956 -0.84%
  YoY % -16.90% -4.92% 3.36% 7.63% -6.77% 16.02% -
  Horiz. % 95.08% 114.42% 120.34% 116.43% 108.17% 116.02% 100.00%
Net Worth 57,747 55,117 53,835 52,970 52,358 50,887 57,056 0.20%
  YoY % 4.77% 2.38% 1.63% 1.17% 2.89% -10.81% -
  Horiz. % 101.21% 96.60% 94.35% 92.84% 91.76% 89.19% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 57,747 55,117 53,835 52,970 52,358 50,887 57,056 0.20%
  YoY % 4.77% 2.38% 1.63% 1.17% 2.89% -10.81% -
  Horiz. % 101.21% 96.60% 94.35% 92.84% 91.76% 89.19% 100.00%
NOSH 79,961 79,961 79,780 79,714 80,095 80,000 80,079 -0.02%
  YoY % 0.00% 0.23% 0.08% -0.48% 0.12% -0.10% -
  Horiz. % 99.85% 99.85% 99.63% 99.54% 100.02% 99.90% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.07 % 3.52 % 2.44 % 2.88 % 3.02 % 1.48 % 4.02 % -10.47%
  YoY % -41.19% 44.26% -15.28% -4.64% 104.05% -63.18% -
  Horiz. % 51.49% 87.56% 60.70% 71.64% 75.12% 36.82% 100.00%
ROE 1.14 % 2.45 % 1.80 % 2.11 % 2.14 % 1.57 % 2.34 % -11.29%
  YoY % -53.47% 36.11% -14.69% -1.40% 36.31% -32.91% -
  Horiz. % 48.72% 104.70% 76.92% 90.17% 91.45% 67.09% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 38.80 47.40 49.41 48.06 44.50 47.04 41.58 -1.15%
  YoY % -18.14% -4.07% 2.81% 8.00% -5.40% 13.13% -
  Horiz. % 93.31% 114.00% 118.83% 115.58% 107.02% 113.13% 100.00%
EPS 0.83 1.68 1.21 1.40 1.40 1.00 1.67 -10.99%
  YoY % -50.60% 38.84% -13.57% 0.00% 40.00% -40.12% -
  Horiz. % 49.70% 100.60% 72.46% 83.83% 83.83% 59.88% 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 0.7222 0.6893 0.6748 0.6645 0.6537 0.6361 0.7125 0.23%
  YoY % 4.77% 2.15% 1.55% 1.65% 2.77% -10.72% -
  Horiz. % 101.36% 96.74% 94.71% 93.26% 91.75% 89.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 35.26 43.07 44.79 43.53 40.51 42.77 37.84 -1.17%
  YoY % -18.13% -3.84% 2.89% 7.45% -5.28% 13.03% -
  Horiz. % 93.18% 113.82% 118.37% 115.04% 107.06% 113.03% 100.00%
EPS 0.75 1.53 1.10 1.27 1.27 0.91 1.52 -11.10%
  YoY % -50.98% 39.09% -13.39% 0.00% 39.56% -40.13% -
  Horiz. % 49.34% 100.66% 72.37% 83.55% 83.55% 59.87% 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 0.6563 0.6264 0.6118 0.6020 0.5950 0.5783 0.6484 0.20%
  YoY % 4.77% 2.39% 1.63% 1.18% 2.89% -10.81% -
  Horiz. % 101.22% 96.61% 94.36% 92.84% 91.76% 89.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4300 0.3200 0.2800 0.4000 0.4100 0.2900 0.3100 -
P/RPS 1.11 0.68 0.57 0.83 0.92 0.62 0.75 6.75%
  YoY % 63.24% 19.30% -31.33% -9.78% 48.39% -17.33% -
  Horiz. % 148.00% 90.67% 76.00% 110.67% 122.67% 82.67% 100.00%
P/EPS 52.41 18.98 23.08 28.57 29.29 29.00 18.60 18.84%
  YoY % 176.13% -17.76% -19.22% -2.46% 1.00% 55.91% -
  Horiz. % 281.77% 102.04% 124.09% 153.60% 157.47% 155.91% 100.00%
EY 1.91 5.27 4.33 3.50 3.41 3.45 5.38 -15.85%
  YoY % -63.76% 21.71% 23.71% 2.64% -1.16% -35.87% -
  Horiz. % 35.50% 97.96% 80.48% 65.06% 63.38% 64.13% 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 0.60 0.46 0.41 0.60 0.63 0.46 0.44 5.30%
  YoY % 30.43% 12.20% -31.67% -4.76% 36.96% 4.55% -
  Horiz. % 136.36% 104.55% 93.18% 136.36% 143.18% 104.55% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 24/11/16 23/11/15 28/11/14 25/11/13 26/11/12 -
Price 0.4350 0.6150 0.3050 0.4000 0.3900 0.2900 0.3100 -
P/RPS 1.12 1.30 0.62 0.83 0.88 0.62 0.75 6.91%
  YoY % -13.85% 109.68% -25.30% -5.68% 41.94% -17.33% -
  Horiz. % 149.33% 173.33% 82.67% 110.67% 117.33% 82.67% 100.00%
P/EPS 53.02 36.48 25.14 28.57 27.86 29.00 18.60 19.07%
  YoY % 45.34% 45.11% -12.01% 2.55% -3.93% 55.91% -
  Horiz. % 285.05% 196.13% 135.16% 153.60% 149.78% 155.91% 100.00%
EY 1.89 2.74 3.98 3.50 3.59 3.45 5.38 -15.99%
  YoY % -31.02% -31.16% 13.71% -2.51% 4.06% -35.87% -
  Horiz. % 35.13% 50.93% 73.98% 65.06% 66.73% 64.13% 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 0.60 0.89 0.45 0.60 0.60 0.46 0.44 5.30%
  YoY % -32.58% 97.78% -25.00% 0.00% 30.43% 4.55% -
  Horiz. % 136.36% 202.27% 102.27% 136.36% 136.36% 104.55% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers