Highlights

[HOKHENG] YoY Annualized Quarter Result on 2018-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -79.27%    YoY -     -84.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 30,950 37,207 56,684 37,933 39,954 39,719 34,718 -1.90%
  YoY % -16.82% -34.36% 49.43% -5.06% 0.59% 14.40% -
  Horiz. % 89.15% 107.17% 163.27% 109.26% 115.08% 114.40% 100.00%
PBT 670 1,142 1,649 1,848 1,667 1,551 1,040 -7.06%
  YoY % -41.33% -30.75% -10.77% 10.86% 7.48% 49.13% -
  Horiz. % 64.42% 109.81% 158.56% 177.69% 160.29% 149.13% 100.00%
Tax -543 -288 -800 -902 -836 -579 -316 9.44%
  YoY % -88.54% 64.00% 11.31% -7.89% -44.39% -83.23% -
  Horiz. % 171.84% 91.14% 253.16% 285.44% 264.56% 183.23% 100.00%
NP 127 854 849 946 831 972 724 -25.17%
  YoY % -85.13% 0.59% -10.25% 13.84% -14.51% 34.25% -
  Horiz. % 17.54% 117.96% 117.27% 130.66% 114.78% 134.25% 100.00%
NP to SH 136 867 860 968 867 1,169 729 -24.40%
  YoY % -84.31% 0.81% -11.16% 11.65% -25.83% 60.36% -
  Horiz. % 18.66% 118.93% 117.97% 132.78% 118.93% 160.36% 100.00%
Tax Rate 81.04 % 25.22 % 48.51 % 48.81 % 50.15 % 37.33 % 30.38 % 17.76%
  YoY % 221.33% -48.01% -0.61% -2.67% 34.34% 22.88% -
  Horiz. % 266.75% 83.02% 159.68% 160.66% 165.08% 122.88% 100.00%
Total Cost 30,823 36,353 55,835 36,987 39,123 38,747 33,994 -1.62%
  YoY % -15.21% -34.89% 50.96% -5.46% 0.97% 13.98% -
  Horiz. % 90.67% 106.94% 164.25% 108.80% 115.09% 113.98% 100.00%
Net Worth 57,396 54,973 54,120 53,085 52,144 51,500 50,287 2.23%
  YoY % 4.41% 1.58% 1.95% 1.80% 1.25% 2.41% -
  Horiz. % 114.13% 109.32% 107.62% 105.56% 103.69% 102.41% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 57,396 54,973 54,120 53,085 52,144 51,500 50,287 2.23%
  YoY % 4.41% 1.58% 1.95% 1.80% 1.25% 2.41% -
  Horiz. % 114.13% 109.32% 107.62% 105.56% 103.69% 102.41% 100.00%
NOSH 79,961 79,961 80,000 79,743 79,732 80,068 79,999 -0.01%
  YoY % 0.00% -0.05% 0.32% 0.01% -0.42% 0.09% -
  Horiz. % 99.95% 99.95% 100.00% 99.68% 99.67% 100.09% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.41 % 2.30 % 1.50 % 2.49 % 2.08 % 2.45 % 2.09 % -23.76%
  YoY % -82.17% 53.33% -39.76% 19.71% -15.10% 17.22% -
  Horiz. % 19.62% 110.05% 71.77% 119.14% 99.52% 117.22% 100.00%
ROE 0.24 % 1.58 % 1.59 % 1.82 % 1.66 % 2.27 % 1.45 % -25.89%
  YoY % -84.81% -0.63% -12.64% 9.64% -26.87% 56.55% -
  Horiz. % 16.55% 108.97% 109.66% 125.52% 114.48% 156.55% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 38.71 46.53 70.86 47.57 50.11 49.61 43.40 -1.89%
  YoY % -16.81% -34.34% 48.96% -5.07% 1.01% 14.31% -
  Horiz. % 89.19% 107.21% 163.27% 109.61% 115.46% 114.31% 100.00%
EPS 0.17 1.08 1.08 1.21 1.08 1.46 0.91 -24.38%
  YoY % -84.26% 0.00% -10.74% 12.04% -26.03% 60.44% -
  Horiz. % 18.68% 118.68% 118.68% 132.97% 118.68% 160.44% 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 0.7178 0.6875 0.6765 0.6657 0.6540 0.6432 0.6286 2.24%
  YoY % 4.41% 1.63% 1.62% 1.79% 1.68% 2.32% -
  Horiz. % 114.19% 109.37% 107.62% 105.90% 104.04% 102.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 35.17 42.28 64.42 43.11 45.40 45.14 39.45 -1.89%
  YoY % -16.82% -34.37% 49.43% -5.04% 0.58% 14.42% -
  Horiz. % 89.15% 107.17% 163.30% 109.28% 115.08% 114.42% 100.00%
EPS 0.15 0.99 0.98 1.10 0.99 1.33 0.83 -24.80%
  YoY % -84.85% 1.02% -10.91% 11.11% -25.56% 60.24% -
  Horiz. % 18.07% 119.28% 118.07% 132.53% 119.28% 160.24% 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 0.6523 0.6247 0.6150 0.6033 0.5926 0.5853 0.5715 2.23%
  YoY % 4.42% 1.58% 1.94% 1.81% 1.25% 2.41% -
  Horiz. % 114.14% 109.31% 107.61% 105.56% 103.69% 102.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.4750 0.4700 0.2900 0.4000 0.3550 0.3400 0.3300 -
P/RPS 1.23 1.01 0.41 0.84 0.71 0.69 0.76 8.35%
  YoY % 21.78% 146.34% -51.19% 18.31% 2.90% -9.21% -
  Horiz. % 161.84% 132.89% 53.95% 110.53% 93.42% 90.79% 100.00%
P/EPS 279.28 43.35 26.98 32.95 32.65 23.29 36.21 40.54%
  YoY % 544.24% 60.67% -18.12% 0.92% 40.19% -35.68% -
  Horiz. % 771.28% 119.72% 74.51% 91.00% 90.17% 64.32% 100.00%
EY 0.36 2.31 3.71 3.03 3.06 4.29 2.76 -28.77%
  YoY % -84.42% -37.74% 22.44% -0.98% -28.67% 55.43% -
  Horiz. % 13.04% 83.70% 134.42% 109.78% 110.87% 155.43% 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 0.66 0.68 0.43 0.60 0.54 0.53 0.52 4.05%
  YoY % -2.94% 58.14% -28.33% 11.11% 1.89% 1.92% -
  Horiz. % 126.92% 130.77% 82.69% 115.38% 103.85% 101.92% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.5500 0.4050 0.3600 0.3500 0.4000 0.4350 0.2900 -
P/RPS 1.42 0.87 0.51 0.74 0.80 0.88 0.67 13.33%
  YoY % 63.22% 70.59% -31.08% -7.50% -9.09% 31.34% -
  Horiz. % 211.94% 129.85% 76.12% 110.45% 119.40% 131.34% 100.00%
P/EPS 323.37 37.35 33.49 28.83 36.79 29.79 31.82 47.15%
  YoY % 765.78% 11.53% 16.16% -21.64% 23.50% -6.38% -
  Horiz. % 1,016.25% 117.38% 105.25% 90.60% 115.62% 93.62% 100.00%
EY 0.31 2.68 2.99 3.47 2.72 3.36 3.14 -32.00%
  YoY % -88.43% -10.37% -13.83% 27.57% -19.05% 7.01% -
  Horiz. % 9.87% 85.35% 95.22% 110.51% 86.62% 107.01% 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 0.77 0.59 0.53 0.53 0.61 0.68 0.46 8.96%
  YoY % 30.51% 11.32% 0.00% -13.11% -10.29% 47.83% -
  Horiz. % 167.39% 128.26% 115.22% 115.22% 132.61% 147.83% 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.
 


 

148  318  477  1260 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.30-0.005 
 SAPNRG 0.30-0.01 
 BARAKAH 0.045-0.025 
 DAYANG 0.96-0.17 
 ARMADA 0.185-0.005 
 EKOVEST 0.7950.00 
 EKOVEST-WB 0.310.00 
 HSI-H6Q 0.545+0.02 
 VC-PA 0.06-0.01 
 VELESTO 0.265-0.02 
Partners & Brokers