Highlights

[DFCITY] YoY Cumulative Quarter Result on 2016-06-30 [#2]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     15.04%    YoY -     -21.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 12,543 15,439 19,932 19,069 20,025 16,996 17,901 -5.75%
  YoY % -18.76% -22.54% 4.53% -4.77% 17.82% -5.06% -
  Horiz. % 70.07% 86.25% 111.35% 106.52% 111.87% 94.94% 100.00%
PBT -1,462 501 1,121 731 1,105 996 510 -
  YoY % -391.82% -55.31% 53.35% -33.85% 10.94% 95.29% -
  Horiz. % -286.67% 98.24% 219.80% 143.33% 216.67% 195.29% 100.00%
Tax 132 -188 -268 -142 -395 -352 -306 -
  YoY % 170.21% 29.85% -88.73% 64.05% -12.22% -15.03% -
  Horiz. % -43.14% 61.44% 87.58% 46.41% 129.08% 115.03% 100.00%
NP -1,330 313 853 589 710 644 204 -
  YoY % -524.92% -63.31% 44.82% -17.04% 10.25% 215.69% -
  Horiz. % -651.96% 153.43% 418.14% 288.73% 348.04% 315.69% 100.00%
NP to SH -1,328 321 862 589 748 670 349 -
  YoY % -513.71% -62.76% 46.35% -21.26% 11.64% 91.98% -
  Horiz. % -380.52% 91.98% 246.99% 168.77% 214.33% 191.98% 100.00%
Tax Rate - % 37.52 % 23.91 % 19.43 % 35.75 % 35.34 % 60.00 % -
  YoY % 0.00% 56.92% 23.06% -45.65% 1.16% -41.10% -
  Horiz. % 0.00% 62.53% 39.85% 32.38% 59.58% 58.90% 100.00%
Total Cost 13,873 15,126 19,079 18,480 19,315 16,352 17,697 -3.97%
  YoY % -8.28% -20.72% 3.24% -4.32% 18.12% -7.60% -
  Horiz. % 78.39% 85.47% 107.81% 104.42% 109.14% 92.40% 100.00%
Net Worth 60,237 57,579 54,965 53,575 52,789 51,964 50,200 3.08%
  YoY % 4.61% 4.76% 2.59% 1.49% 1.59% 3.51% -
  Horiz. % 119.99% 114.70% 109.49% 106.72% 105.16% 103.51% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 60,237 57,579 54,965 53,575 52,789 51,964 50,200 3.08%
  YoY % 4.61% 4.76% 2.59% 1.49% 1.59% 3.51% -
  Horiz. % 119.99% 114.70% 109.49% 106.72% 105.16% 103.51% 100.00%
NOSH 86,139 79,961 79,961 79,594 79,574 79,761 79,318 1.38%
  YoY % 7.73% 0.00% 0.46% 0.03% -0.23% 0.56% -
  Horiz. % 108.60% 100.81% 100.81% 100.35% 100.32% 100.56% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -10.60 % 2.03 % 4.28 % 3.09 % 3.55 % 3.79 % 1.14 % -
  YoY % -622.17% -52.57% 38.51% -12.96% -6.33% 232.46% -
  Horiz. % -929.82% 178.07% 375.44% 271.05% 311.40% 332.46% 100.00%
ROE -2.20 % 0.56 % 1.57 % 1.10 % 1.42 % 1.29 % 0.70 % -
  YoY % -492.86% -64.33% 42.73% -22.54% 10.08% 84.29% -
  Horiz. % -314.29% 80.00% 224.29% 157.14% 202.86% 184.29% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 14.56 19.31 24.93 23.96 25.17 21.31 22.57 -7.04%
  YoY % -24.60% -22.54% 4.05% -4.81% 18.11% -5.58% -
  Horiz. % 64.51% 85.56% 110.46% 106.16% 111.52% 94.42% 100.00%
EPS -1.54 0.40 1.08 0.74 0.94 0.84 0.44 -
  YoY % -485.00% -62.96% 45.95% -21.28% 11.90% 90.91% -
  Horiz. % -350.00% 90.91% 245.45% 168.18% 213.64% 190.91% 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 0.6993 0.7201 0.6874 0.6731 0.6634 0.6515 0.6329 1.68%
  YoY % -2.89% 4.76% 2.12% 1.46% 1.83% 2.94% -
  Horiz. % 110.49% 113.78% 108.61% 106.35% 104.82% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 14.25 17.55 22.65 21.67 22.76 19.31 20.34 -5.76%
  YoY % -18.80% -22.52% 4.52% -4.79% 17.87% -5.06% -
  Horiz. % 70.06% 86.28% 111.36% 106.54% 111.90% 94.94% 100.00%
EPS -1.51 0.36 0.98 0.67 0.85 0.76 0.40 -
  YoY % -519.44% -63.27% 46.27% -21.18% 11.84% 90.00% -
  Horiz. % -377.50% 90.00% 245.00% 167.50% 212.50% 190.00% 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 0.6845 0.6543 0.6246 0.6088 0.5999 0.5905 0.5705 3.08%
  YoY % 4.62% 4.76% 2.60% 1.48% 1.59% 3.51% -
  Horiz. % 119.98% 114.69% 109.48% 106.71% 105.15% 103.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5500 0.4450 0.3200 0.3250 0.3400 0.4350 0.2900 -
P/RPS 3.78 2.30 1.28 1.36 1.35 2.04 1.28 19.77%
  YoY % 64.35% 79.69% -5.88% 0.74% -33.82% 59.38% -
  Horiz. % 295.31% 179.69% 100.00% 106.25% 105.47% 159.38% 100.00%
P/EPS -35.68 110.85 29.68 43.92 36.17 51.79 65.91 -
  YoY % -132.19% 273.48% -32.42% 21.43% -30.16% -21.42% -
  Horiz. % -54.13% 168.18% 45.03% 66.64% 54.88% 78.58% 100.00%
EY -2.80 0.90 3.37 2.28 2.76 1.93 1.52 -
  YoY % -411.11% -73.29% 47.81% -17.39% 43.01% 26.97% -
  Horiz. % -184.21% 59.21% 221.71% 150.00% 181.58% 126.97% 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 0.79 0.62 0.47 0.48 0.51 0.67 0.46 9.43%
  YoY % 27.42% 31.91% -2.08% -5.88% -23.88% 45.65% -
  Horiz. % 171.74% 134.78% 102.17% 104.35% 110.87% 145.65% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/11/19 27/08/18 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 -
Price 0.7100 0.5050 0.3400 0.3200 0.3500 0.4200 0.3150 -
P/RPS 4.88 2.62 1.36 1.34 1.39 1.97 1.40 23.12%
  YoY % 86.26% 92.65% 1.49% -3.60% -29.44% 40.71% -
  Horiz. % 348.57% 187.14% 97.14% 95.71% 99.29% 140.71% 100.00%
P/EPS -46.05 125.80 31.54 43.24 37.23 50.00 71.59 -
  YoY % -136.61% 298.86% -27.06% 16.14% -25.54% -30.16% -
  Horiz. % -64.32% 175.72% 44.06% 60.40% 52.00% 69.84% 100.00%
EY -2.17 0.79 3.17 2.31 2.69 2.00 1.40 -
  YoY % -374.68% -75.08% 37.23% -14.13% 34.50% 42.86% -
  Horiz. % -155.00% 56.43% 226.43% 165.00% 192.14% 142.86% 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 1.02 0.70 0.49 0.48 0.53 0.64 0.50 12.61%
  YoY % 45.71% 42.86% 2.08% -9.43% -17.19% 28.00% -
  Horiz. % 204.00% 140.00% 98.00% 96.00% 106.00% 128.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS