Highlights

[HOKHENG] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     111.57%    YoY -     -13.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 24,688 32,672 37,024 36,452 46,048 33,928 34,836 -5.57%
  YoY % -24.44% -11.75% 1.57% -20.84% 35.72% -2.61% -
  Horiz. % 70.87% 93.79% 106.28% 104.64% 132.19% 97.39% 100.00%
PBT -1,736 1,572 2,356 2,216 3,388 2,152 972 -
  YoY % -210.43% -33.28% 6.32% -34.59% 57.43% 121.40% -
  Horiz. % -178.60% 161.73% 242.39% 227.98% 348.56% 221.40% 100.00%
Tax 196 -688 -604 -160 -1,152 -720 -556 -
  YoY % 128.49% -13.91% -277.50% 86.11% -60.00% -29.50% -
  Horiz. % -35.25% 123.74% 108.63% 28.78% 207.19% 129.50% 100.00%
NP -1,540 884 1,752 2,056 2,236 1,432 416 -
  YoY % -274.21% -49.54% -14.79% -8.05% 56.15% 244.23% -
  Horiz. % -370.19% 212.50% 421.15% 494.23% 537.50% 344.23% 100.00%
NP to SH -1,532 904 1,772 2,048 2,372 1,568 768 -
  YoY % -269.47% -48.98% -13.48% -13.66% 51.28% 104.17% -
  Horiz. % -199.48% 117.71% 230.73% 266.67% 308.85% 204.17% 100.00%
Tax Rate - % 43.77 % 25.64 % 7.22 % 34.00 % 33.46 % 57.20 % -
  YoY % 0.00% 70.71% 255.12% -78.76% 1.61% -41.50% -
  Horiz. % 0.00% 76.52% 44.83% 12.62% 59.44% 58.50% 100.00%
Total Cost 26,228 31,788 35,272 34,396 43,812 32,496 34,420 -4.43%
  YoY % -17.49% -9.88% 2.55% -21.49% 34.82% -5.59% -
  Horiz. % 76.20% 92.35% 102.48% 99.93% 127.29% 94.41% 100.00%
Net Worth 6,118,288 57,483 54,554 53,768 53,001 51,848 50,479 122.38%
  YoY % 10,543.47% 5.37% 1.46% 1.45% 2.22% 2.71% -
  Horiz. % 12,120.22% 113.87% 108.07% 106.51% 104.99% 102.71% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 6,118,288 57,483 54,554 53,768 53,001 51,848 50,479 122.38%
  YoY % 10,543.47% 5.37% 1.46% 1.45% 2.22% 2.71% -
  Horiz. % 12,120.22% 113.87% 108.07% 106.51% 104.99% 102.71% 100.00%
NOSH 87,957 79,961 79,968 80,000 80,135 79,999 80,000 1.59%
  YoY % 10.00% -0.01% -0.04% -0.17% 0.17% -0.00% -
  Horiz. % 109.95% 99.95% 99.96% 100.00% 100.17% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -6.24 % 2.71 % 4.73 % 5.64 % 4.86 % 4.22 % 1.19 % -
  YoY % -330.26% -42.71% -16.13% 16.05% 15.17% 254.62% -
  Horiz. % -524.37% 227.73% 397.48% 473.95% 408.40% 354.62% 100.00%
ROE -0.03 % 1.57 % 3.25 % 3.81 % 4.48 % 3.02 % 1.52 % -
  YoY % -101.91% -51.69% -14.70% -14.96% 48.34% 98.68% -
  Horiz. % -1.97% 103.29% 213.82% 250.66% 294.74% 198.68% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 28.07 40.86 46.30 45.57 57.46 42.41 43.55 -7.06%
  YoY % -31.30% -11.75% 1.60% -20.69% 35.49% -2.62% -
  Horiz. % 64.45% 93.82% 106.31% 104.64% 131.94% 97.38% 100.00%
EPS -1.76 1.12 2.20 2.56 2.96 1.96 0.96 -
  YoY % -257.14% -49.09% -14.06% -13.51% 51.02% 104.17% -
  Horiz. % -183.33% 116.67% 229.17% 266.67% 308.33% 204.17% 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 69.5600 0.7189 0.6822 0.6721 0.6614 0.6481 0.6310 118.89%
  YoY % 9,575.89% 5.38% 1.50% 1.62% 2.05% 2.71% -
  Horiz. % 11,023.77% 113.93% 108.11% 106.51% 104.82% 102.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 28.06 37.13 42.07 41.42 52.33 38.56 39.59 -5.57%
  YoY % -24.43% -11.74% 1.57% -20.85% 35.71% -2.60% -
  Horiz. % 70.88% 93.79% 106.26% 104.62% 132.18% 97.40% 100.00%
EPS -1.74 1.03 2.01 2.33 2.70 1.78 0.87 -
  YoY % -268.93% -48.76% -13.73% -13.70% 51.69% 104.60% -
  Horiz. % -200.00% 118.39% 231.03% 267.82% 310.34% 204.60% 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 69.5291 0.6533 0.6200 0.6110 0.6023 0.5892 0.5737 122.38%
  YoY % 10,542.75% 5.37% 1.47% 1.44% 2.22% 2.70% -
  Horiz. % 12,119.42% 113.87% 108.07% 106.50% 104.99% 102.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.6500 0.3900 0.3700 0.3450 0.3900 0.4650 0.2800 -
P/RPS 2.32 0.95 0.80 0.76 0.68 1.10 0.64 23.93%
  YoY % 144.21% 18.75% 5.26% 11.76% -38.18% 71.88% -
  Horiz. % 362.50% 148.44% 125.00% 118.75% 106.25% 171.88% 100.00%
P/EPS -37.32 34.50 16.70 13.48 13.18 23.72 29.17 -
  YoY % -208.17% 106.59% 23.89% 2.28% -44.44% -18.68% -
  Horiz. % -127.94% 118.27% 57.25% 46.21% 45.18% 81.32% 100.00%
EY -2.68 2.90 5.99 7.42 7.59 4.22 3.43 -
  YoY % -192.41% -51.59% -19.27% -2.24% 79.86% 23.03% -
  Horiz. % -78.13% 84.55% 174.64% 216.33% 221.28% 123.03% 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 0.54 0.54 0.51 0.59 0.72 0.44 -46.76%
  YoY % -98.15% 0.00% 5.88% -13.56% -18.06% 63.64% -
  Horiz. % 2.27% 122.73% 122.73% 115.91% 134.09% 163.64% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 28/05/18 29/05/17 30/05/16 29/05/15 26/05/14 27/05/13 -
Price 0.5500 0.3950 0.3500 0.3350 0.3200 0.4600 0.3000 -
P/RPS 1.96 0.97 0.76 0.74 0.56 1.08 0.69 19.00%
  YoY % 102.06% 27.63% 2.70% 32.14% -48.15% 56.52% -
  Horiz. % 284.06% 140.58% 110.14% 107.25% 81.16% 156.52% 100.00%
P/EPS -31.58 34.94 15.80 13.09 10.81 23.47 31.25 -
  YoY % -190.38% 121.14% 20.70% 21.09% -53.94% -24.90% -
  Horiz. % -101.06% 111.81% 50.56% 41.89% 34.59% 75.10% 100.00%
EY -3.17 2.86 6.33 7.64 9.25 4.26 3.20 -
  YoY % -210.84% -54.82% -17.15% -17.41% 117.14% 33.13% -
  Horiz. % -99.06% 89.37% 197.81% 238.75% 289.06% 133.12% 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 0.55 0.51 0.50 0.48 0.71 0.48 -47.53%
  YoY % -98.18% 7.84% 2.00% 4.17% -32.39% 47.92% -
  Horiz. % 2.08% 114.58% 106.25% 104.17% 100.00% 147.92% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers