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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 26,797 31,025 37,898 39,417 38,308 35,644 37,634 -5.50%
  YoY % -13.63% -18.14% -3.85% 2.90% 7.47% -5.29% -
  Horiz. % 71.20% 82.44% 100.70% 104.74% 101.79% 94.71% 100.00%
PBT -1,964 1,030 1,737 1,370 1,918 1,765 1,154 -
  YoY % -290.56% -40.68% 26.75% -28.56% 8.69% 52.89% -
  Horiz. % -170.09% 89.26% 150.46% 118.71% 166.17% 152.89% 100.00%
Tax -174 -389 -402 -409 -816 -688 -596 -18.49%
  YoY % 55.14% 3.31% 1.63% 49.84% -18.60% -15.44% -
  Horiz. % 29.31% 65.32% 67.56% 68.68% 136.91% 115.44% 100.00%
NP -2,138 641 1,334 961 1,102 1,077 558 -
  YoY % -433.47% -51.95% 38.83% -12.82% 2.35% 92.84% -
  Horiz. % -382.82% 114.80% 238.90% 172.08% 197.37% 192.84% 100.00%
NP to SH -2,142 656 1,348 968 1,116 1,121 800 -
  YoY % -426.63% -51.34% 39.26% -13.26% -0.48% 40.17% -
  Horiz. % -267.83% 82.00% 168.50% 121.00% 139.50% 140.17% 100.00%
Tax Rate - % 37.77 % 23.18 % 29.86 % 42.53 % 38.97 % 51.62 % -
  YoY % 0.00% 62.94% -22.37% -29.79% 9.14% -24.51% -
  Horiz. % 0.00% 73.17% 44.91% 57.85% 82.39% 75.49% 100.00%
Total Cost 28,935 30,384 36,564 38,456 37,205 34,566 37,076 -4.05%
  YoY % -4.77% -16.90% -4.92% 3.36% 7.63% -6.77% -
  Horiz. % 78.05% 81.95% 98.62% 103.72% 100.35% 93.23% 100.00%
Net Worth 59,952 57,747 55,117 53,835 52,970 52,358 50,887 2.77%
  YoY % 3.82% 4.77% 2.38% 1.63% 1.17% 2.89% -
  Horiz. % 117.81% 113.48% 108.31% 105.79% 104.09% 102.89% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 59,952 57,747 55,117 53,835 52,970 52,358 50,887 2.77%
  YoY % 3.82% 4.77% 2.38% 1.63% 1.17% 2.89% -
  Horiz. % 117.81% 113.48% 108.31% 105.79% 104.09% 102.89% 100.00%
NOSH 86,139 79,961 79,961 79,780 79,714 80,095 80,000 1.24%
  YoY % 7.73% 0.00% 0.23% 0.08% -0.48% 0.12% -
  Horiz. % 107.67% 99.95% 99.95% 99.73% 99.64% 100.12% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -7.98 % 2.07 % 3.52 % 2.44 % 2.88 % 3.02 % 1.48 % -
  YoY % -485.51% -41.19% 44.26% -15.28% -4.64% 104.05% -
  Horiz. % -539.19% 139.86% 237.84% 164.86% 194.59% 204.05% 100.00%
ROE -3.57 % 1.14 % 2.45 % 1.80 % 2.11 % 2.14 % 1.57 % -
  YoY % -413.16% -53.47% 36.11% -14.69% -1.40% 36.31% -
  Horiz. % -227.39% 72.61% 156.05% 114.65% 134.39% 136.31% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 31.11 38.80 47.40 49.41 48.06 44.50 47.04 -6.66%
  YoY % -19.82% -18.14% -4.07% 2.81% 8.00% -5.40% -
  Horiz. % 66.14% 82.48% 100.77% 105.04% 102.17% 94.60% 100.00%
EPS -2.49 0.83 1.68 1.21 1.40 1.40 1.00 -
  YoY % -400.00% -50.60% 38.84% -13.57% 0.00% 40.00% -
  Horiz. % -249.00% 83.00% 168.00% 121.00% 140.00% 140.00% 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 0.6960 0.7222 0.6893 0.6748 0.6645 0.6537 0.6361 1.51%
  YoY % -3.63% 4.77% 2.15% 1.55% 1.65% 2.77% -
  Horiz. % 109.42% 113.54% 108.36% 106.08% 104.46% 102.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 30.45 35.26 43.07 44.79 43.53 40.51 42.77 -5.50%
  YoY % -13.64% -18.13% -3.84% 2.89% 7.45% -5.28% -
  Horiz. % 71.19% 82.44% 100.70% 104.72% 101.78% 94.72% 100.00%
EPS -2.43 0.75 1.53 1.10 1.27 1.27 0.91 -
  YoY % -424.00% -50.98% 39.09% -13.39% 0.00% 39.56% -
  Horiz. % -267.03% 82.42% 168.13% 120.88% 139.56% 139.56% 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 0.6813 0.6563 0.6264 0.6118 0.6020 0.5950 0.5783 2.77%
  YoY % 3.81% 4.77% 2.39% 1.63% 1.18% 2.89% -
  Horiz. % 117.81% 113.49% 108.32% 105.79% 104.10% 102.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5200 0.4300 0.3200 0.2800 0.4000 0.4100 0.2900 -
P/RPS 1.67 1.11 0.68 0.57 0.83 0.92 0.62 17.95%
  YoY % 50.45% 63.24% 19.30% -31.33% -9.78% 48.39% -
  Horiz. % 269.35% 179.03% 109.68% 91.94% 133.87% 148.39% 100.00%
P/EPS -20.90 52.41 18.98 23.08 28.57 29.29 29.00 -
  YoY % -139.88% 176.13% -17.76% -19.22% -2.46% 1.00% -
  Horiz. % -72.07% 180.72% 65.45% 79.59% 98.52% 101.00% 100.00%
EY -4.78 1.91 5.27 4.33 3.50 3.41 3.45 -
  YoY % -350.26% -63.76% 21.71% 23.71% 2.64% -1.16% -
  Horiz. % -138.55% 55.36% 152.75% 125.51% 101.45% 98.84% 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 0.75 0.60 0.46 0.41 0.60 0.63 0.46 8.48%
  YoY % 25.00% 30.43% 12.20% -31.67% -4.76% 36.96% -
  Horiz. % 163.04% 130.43% 100.00% 89.13% 130.43% 136.96% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 29/11/18 24/11/17 24/11/16 23/11/15 28/11/14 25/11/13 -
Price 0.7200 0.4350 0.6150 0.3050 0.4000 0.3900 0.2900 -
P/RPS 2.31 1.12 1.30 0.62 0.83 0.88 0.62 24.50%
  YoY % 106.25% -13.85% 109.68% -25.30% -5.68% 41.94% -
  Horiz. % 372.58% 180.65% 209.68% 100.00% 133.87% 141.94% 100.00%
P/EPS -28.95 53.02 36.48 25.14 28.57 27.86 29.00 -
  YoY % -154.60% 45.34% 45.11% -12.01% 2.55% -3.93% -
  Horiz. % -99.83% 182.83% 125.79% 86.69% 98.52% 96.07% 100.00%
EY -3.45 1.89 2.74 3.98 3.50 3.59 3.45 -
  YoY % -282.54% -31.02% -31.16% 13.71% -2.51% 4.06% -
  Horiz. % -100.00% 54.78% 79.42% 115.36% 101.45% 104.06% 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 1.03 0.60 0.89 0.45 0.60 0.60 0.46 14.37%
  YoY % 71.67% -32.58% 97.78% -25.00% 0.00% 30.43% -
  Horiz. % 223.91% 130.43% 193.48% 97.83% 130.43% 130.43% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers