Highlights

[HOKHENG] YoY Cumulative Quarter Result on 2017-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     94.58%    YoY -     46.35%
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 6,023,700 57,579 54,965 53,575 52,789 51,964 50,200 122.01%
  YoY % 10,361.46% 4.76% 2.59% 1.49% 1.59% 3.51% -
  Horiz. % 11,999.29% 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 6,023,700 57,579 54,965 53,575 52,789 51,964 50,200 122.01%
  YoY % 10,361.46% 4.76% 2.59% 1.49% 1.59% 3.51% -
  Horiz. % 11,999.29% 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 -0.02 % 0.56 % 1.57 % 1.10 % 1.42 % 1.29 % 0.70 % -
  YoY % -103.57% -64.33% 42.73% -22.54% 10.08% 84.29% -
  Horiz. % -2.86% 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 69.9300 0.7201 0.6874 0.6731 0.6634 0.6515 0.6329 118.98%
  YoY % 9,611.15% 4.76% 2.12% 1.46% 1.83% 2.94% -
  Horiz. % 11,049.14% 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 68.4542 0.6543 0.6246 0.6088 0.5999 0.5905 0.5705 122.01%
  YoY % 10,362.21% 4.76% 2.60% 1.48% 1.59% 3.51% -
  Horiz. % 11,998.98% 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 0.01 0.62 0.47 0.48 0.51 0.67 0.46 -47.16%
  YoY % -98.39% 31.91% -2.08% -5.88% -23.88% 45.65% -
  Horiz. % 2.17% 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 26/08/19 27/08/18 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 -
Price 0.5700 0.5050 0.3400 0.3200 0.3500 0.4200 0.3150 -
P/RPS 3.91 2.62 1.36 1.34 1.39 1.97 1.40 18.66%
  YoY % 49.24% 92.65% 1.49% -3.60% -29.44% 40.71% -
  Horiz. % 279.29% 187.14% 97.14% 95.71% 99.29% 140.71% 100.00%
P/EPS -36.97 125.80 31.54 43.24 37.23 50.00 71.59 -
  YoY % -129.39% 298.86% -27.06% 16.14% -25.54% -30.16% -
  Horiz. % -51.64% 175.72% 44.06% 60.40% 52.00% 69.84% 100.00%
EY -2.70 0.79 3.17 2.31 2.69 2.00 1.40 -
  YoY % -441.77% -75.08% 37.23% -14.13% 34.50% 42.86% -
  Horiz. % -192.86% 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 0.01 0.70 0.49 0.48 0.53 0.64 0.50 -47.88%
  YoY % -98.57% 42.86% 2.08% -9.43% -17.19% 28.00% -
  Horiz. % 2.00% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers