Highlights

[HOKHENG] YoY Cumulative Quarter Result on 2015-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     26.14%    YoY -     11.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 15,439 19,932 19,069 20,025 16,996 17,901 15,534 -0.10%
  YoY % -22.54% 4.53% -4.77% 17.82% -5.06% 15.24% -
  Horiz. % 99.39% 128.31% 122.76% 128.91% 109.41% 115.24% 100.00%
PBT 501 1,121 731 1,105 996 510 1,024 -11.23%
  YoY % -55.31% 53.35% -33.85% 10.94% 95.29% -50.20% -
  Horiz. % 48.93% 109.47% 71.39% 107.91% 97.27% 49.80% 100.00%
Tax -188 -268 -142 -395 -352 -306 -335 -9.18%
  YoY % 29.85% -88.73% 64.05% -12.22% -15.03% 8.66% -
  Horiz. % 56.12% 80.00% 42.39% 117.91% 105.07% 91.34% 100.00%
NP 313 853 589 710 644 204 689 -12.32%
  YoY % -63.31% 44.82% -17.04% 10.25% 215.69% -70.39% -
  Horiz. % 45.43% 123.80% 85.49% 103.05% 93.47% 29.61% 100.00%
NP to SH 321 862 589 748 670 349 686 -11.88%
  YoY % -62.76% 46.35% -21.26% 11.64% 91.98% -49.13% -
  Horiz. % 46.79% 125.66% 85.86% 109.04% 97.67% 50.87% 100.00%
Tax Rate 37.52 % 23.91 % 19.43 % 35.75 % 35.34 % 60.00 % 32.71 % 2.31%
  YoY % 56.92% 23.06% -45.65% 1.16% -41.10% 83.43% -
  Horiz. % 114.70% 73.10% 59.40% 109.29% 108.04% 183.43% 100.00%
Total Cost 15,126 19,079 18,480 19,315 16,352 17,697 14,845 0.31%
  YoY % -20.72% 3.24% -4.32% 18.12% -7.60% 19.21% -
  Horiz. % 101.89% 128.52% 124.49% 130.11% 110.15% 119.21% 100.00%
Net Worth 57,579 54,965 53,575 52,789 51,964 50,200 57,312 0.08%
  YoY % 4.76% 2.59% 1.49% 1.59% 3.51% -12.41% -
  Horiz. % 100.47% 95.90% 93.48% 92.11% 90.67% 87.59% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 57,579 54,965 53,575 52,789 51,964 50,200 57,312 0.08%
  YoY % 4.76% 2.59% 1.49% 1.59% 3.51% -12.41% -
  Horiz. % 100.47% 95.90% 93.48% 92.11% 90.67% 87.59% 100.00%
NOSH 79,961 79,961 79,594 79,574 79,761 79,318 79,767 0.04%
  YoY % 0.00% 0.46% 0.03% -0.23% 0.56% -0.56% -
  Horiz. % 100.24% 100.24% 99.78% 99.76% 99.99% 99.44% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.03 % 4.28 % 3.09 % 3.55 % 3.79 % 1.14 % 4.44 % -12.22%
  YoY % -52.57% 38.51% -12.96% -6.33% 232.46% -74.32% -
  Horiz. % 45.72% 96.40% 69.59% 79.95% 85.36% 25.68% 100.00%
ROE 0.56 % 1.57 % 1.10 % 1.42 % 1.29 % 0.70 % 1.20 % -11.92%
  YoY % -64.33% 42.73% -22.54% 10.08% 84.29% -41.67% -
  Horiz. % 46.67% 130.83% 91.67% 118.33% 107.50% 58.33% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.31 24.93 23.96 25.17 21.31 22.57 19.47 -0.14%
  YoY % -22.54% 4.05% -4.81% 18.11% -5.58% 15.92% -
  Horiz. % 99.18% 128.04% 123.06% 129.28% 109.45% 115.92% 100.00%
EPS 0.40 1.08 0.74 0.94 0.84 0.44 0.86 -11.97%
  YoY % -62.96% 45.95% -21.28% 11.90% 90.91% -48.84% -
  Horiz. % 46.51% 125.58% 86.05% 109.30% 97.67% 51.16% 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 0.7201 0.6874 0.6731 0.6634 0.6515 0.6329 0.7185 0.04%
  YoY % 4.76% 2.12% 1.46% 1.83% 2.94% -11.91% -
  Horiz. % 100.22% 95.67% 93.68% 92.33% 90.68% 88.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 17.55 22.65 21.67 22.76 19.31 20.34 17.65 -0.09%
  YoY % -22.52% 4.52% -4.79% 17.87% -5.06% 15.24% -
  Horiz. % 99.43% 128.33% 122.78% 128.95% 109.41% 115.24% 100.00%
EPS 0.36 0.98 0.67 0.85 0.76 0.40 0.78 -12.09%
  YoY % -63.27% 46.27% -21.18% 11.84% 90.00% -48.72% -
  Horiz. % 46.15% 125.64% 85.90% 108.97% 97.44% 51.28% 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 0.6543 0.6246 0.6088 0.5999 0.5905 0.5705 0.6513 0.08%
  YoY % 4.76% 2.60% 1.48% 1.59% 3.51% -12.41% -
  Horiz. % 100.46% 95.90% 93.47% 92.11% 90.66% 87.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.4450 0.3200 0.3250 0.3400 0.4350 0.2900 0.2900 -
P/RPS 2.30 1.28 1.36 1.35 2.04 1.28 1.49 7.50%
  YoY % 79.69% -5.88% 0.74% -33.82% 59.38% -14.09% -
  Horiz. % 154.36% 85.91% 91.28% 90.60% 136.91% 85.91% 100.00%
P/EPS 110.85 29.68 43.92 36.17 51.79 65.91 33.72 21.93%
  YoY % 273.48% -32.42% 21.43% -30.16% -21.42% 95.46% -
  Horiz. % 328.74% 88.02% 130.25% 107.27% 153.59% 195.46% 100.00%
EY 0.90 3.37 2.28 2.76 1.93 1.52 2.97 -18.04%
  YoY % -73.29% 47.81% -17.39% 43.01% 26.97% -48.82% -
  Horiz. % 30.30% 113.47% 76.77% 92.93% 64.98% 51.18% 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 0.62 0.47 0.48 0.51 0.67 0.46 0.40 7.57%
  YoY % 31.91% -2.08% -5.88% -23.88% 45.65% 15.00% -
  Horiz. % 155.00% 117.50% 120.00% 127.50% 167.50% 115.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 0.5050 0.3400 0.3200 0.3500 0.4200 0.3150 0.2800 -
P/RPS 2.62 1.36 1.34 1.39 1.97 1.40 1.44 10.49%
  YoY % 92.65% 1.49% -3.60% -29.44% 40.71% -2.78% -
  Horiz. % 181.94% 94.44% 93.06% 96.53% 136.81% 97.22% 100.00%
P/EPS 125.80 31.54 43.24 37.23 50.00 71.59 32.56 25.25%
  YoY % 298.86% -27.06% 16.14% -25.54% -30.16% 119.87% -
  Horiz. % 386.36% 96.87% 132.80% 114.34% 153.56% 219.87% 100.00%
EY 0.79 3.17 2.31 2.69 2.00 1.40 3.07 -20.24%
  YoY % -75.08% 37.23% -14.13% 34.50% 42.86% -54.40% -
  Horiz. % 25.73% 103.26% 75.24% 87.62% 65.15% 45.60% 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 0.70 0.49 0.48 0.53 0.64 0.50 0.39 10.24%
  YoY % 42.86% 2.08% -9.43% -17.19% 28.00% 28.21% -
  Horiz. % 179.49% 125.64% 123.08% 135.90% 164.10% 128.21% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers