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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers