Highlights

[DFCITY] YoY Cumulative Quarter Result on 2018-06-30 [#2]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     42.04%    YoY -     -62.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 5,983 12,543 15,439 19,932 19,069 20,025 16,996 -15.96%
  YoY % -52.30% -18.76% -22.54% 4.53% -4.77% 17.82% -
  Horiz. % 35.20% 73.80% 90.84% 117.27% 112.20% 117.82% 100.00%
PBT -1,127 -1,462 501 1,121 731 1,105 996 -
  YoY % 22.91% -391.82% -55.31% 53.35% -33.85% 10.94% -
  Horiz. % -113.15% -146.79% 50.30% 112.55% 73.39% 110.94% 100.00%
Tax 137 132 -188 -268 -142 -395 -352 -
  YoY % 3.79% 170.21% 29.85% -88.73% 64.05% -12.22% -
  Horiz. % -38.92% -37.50% 53.41% 76.14% 40.34% 112.22% 100.00%
NP -990 -1,330 313 853 589 710 644 -
  YoY % 25.56% -524.92% -63.31% 44.82% -17.04% 10.25% -
  Horiz. % -153.73% -206.52% 48.60% 132.45% 91.46% 110.25% 100.00%
NP to SH -998 -1,328 321 862 589 748 670 -
  YoY % 24.85% -513.71% -62.76% 46.35% -21.26% 11.64% -
  Horiz. % -148.96% -198.21% 47.91% 128.66% 87.91% 111.64% 100.00%
Tax Rate - % - % 37.52 % 23.91 % 19.43 % 35.75 % 35.34 % -
  YoY % 0.00% 0.00% 56.92% 23.06% -45.65% 1.16% -
  Horiz. % 0.00% 0.00% 106.17% 67.66% 54.98% 101.16% 100.00%
Total Cost 6,973 13,873 15,126 19,079 18,480 19,315 16,352 -13.23%
  YoY % -49.74% -8.28% -20.72% 3.24% -4.32% 18.12% -
  Horiz. % 42.64% 84.84% 92.50% 116.68% 113.01% 118.12% 100.00%
Net Worth 54,454 60,237 57,579 54,965 53,575 52,789 51,964 0.78%
  YoY % -9.60% 4.61% 4.76% 2.59% 1.49% 1.59% -
  Horiz. % 104.79% 115.92% 110.81% 105.77% 103.10% 101.59% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 54,454 60,237 57,579 54,965 53,575 52,789 51,964 0.78%
  YoY % -9.60% 4.61% 4.76% 2.59% 1.49% 1.59% -
  Horiz. % 104.79% 115.92% 110.81% 105.77% 103.10% 101.59% 100.00%
NOSH 87,957 86,139 79,961 79,961 79,594 79,574 79,761 1.64%
  YoY % 2.11% 7.73% 0.00% 0.46% 0.03% -0.23% -
  Horiz. % 110.27% 108.00% 100.25% 100.25% 99.79% 99.76% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -16.55 % -10.60 % 2.03 % 4.28 % 3.09 % 3.55 % 3.79 % -
  YoY % -56.13% -622.17% -52.57% 38.51% -12.96% -6.33% -
  Horiz. % -436.68% -279.68% 53.56% 112.93% 81.53% 93.67% 100.00%
ROE -1.83 % -2.20 % 0.56 % 1.57 % 1.10 % 1.42 % 1.29 % -
  YoY % 16.82% -492.86% -64.33% 42.73% -22.54% 10.08% -
  Horiz. % -141.86% -170.54% 43.41% 121.71% 85.27% 110.08% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.80 14.56 19.31 24.93 23.96 25.17 21.31 -17.32%
  YoY % -53.30% -24.60% -22.54% 4.05% -4.81% 18.11% -
  Horiz. % 31.91% 68.32% 90.61% 116.99% 112.44% 118.11% 100.00%
EPS -1.13 -1.54 0.40 1.08 0.74 0.94 0.84 -
  YoY % 26.62% -485.00% -62.96% 45.95% -21.28% 11.90% -
  Horiz. % -134.52% -183.33% 47.62% 128.57% 88.10% 111.90% 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 0.6191 0.6993 0.7201 0.6874 0.6731 0.6634 0.6515 -0.85%
  YoY % -11.47% -2.89% 4.76% 2.12% 1.46% 1.83% -
  Horiz. % 95.03% 107.34% 110.53% 105.51% 103.32% 101.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.80 14.25 17.55 22.65 21.67 22.76 19.31 -15.95%
  YoY % -52.28% -18.80% -22.52% 4.52% -4.79% 17.87% -
  Horiz. % 35.21% 73.80% 90.89% 117.30% 112.22% 117.87% 100.00%
EPS -1.13 -1.51 0.36 0.98 0.67 0.85 0.76 -
  YoY % 25.17% -519.44% -63.27% 46.27% -21.18% 11.84% -
  Horiz. % -148.68% -198.68% 47.37% 128.95% 88.16% 111.84% 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 0.6188 0.6845 0.6543 0.6246 0.6088 0.5999 0.5905 0.78%
  YoY % -9.60% 4.62% 4.76% 2.60% 1.48% 1.59% -
  Horiz. % 104.79% 115.92% 110.80% 105.77% 103.10% 101.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4200 0.5500 0.4450 0.3200 0.3250 0.3400 0.4350 -
P/RPS 6.17 3.78 2.30 1.28 1.36 1.35 2.04 20.24%
  YoY % 63.23% 64.35% 79.69% -5.88% 0.74% -33.82% -
  Horiz. % 302.45% 185.29% 112.75% 62.75% 66.67% 66.18% 100.00%
P/EPS -37.02 -35.68 110.85 29.68 43.92 36.17 51.79 -
  YoY % -3.76% -132.19% 273.48% -32.42% 21.43% -30.16% -
  Horiz. % -71.48% -68.89% 214.04% 57.31% 84.80% 69.84% 100.00%
EY -2.70 -2.80 0.90 3.37 2.28 2.76 1.93 -
  YoY % 3.57% -411.11% -73.29% 47.81% -17.39% 43.01% -
  Horiz. % -139.90% -145.08% 46.63% 174.61% 118.13% 143.01% 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 0.68 0.79 0.62 0.47 0.48 0.51 0.67 0.25%
  YoY % -13.92% 27.42% 31.91% -2.08% -5.88% -23.88% -
  Horiz. % 101.49% 117.91% 92.54% 70.15% 71.64% 76.12% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 22/11/19 27/08/18 28/08/17 26/08/16 24/08/15 25/08/14 -
Price 0.5000 0.7100 0.5050 0.3400 0.3200 0.3500 0.4200 -
P/RPS 7.35 4.88 2.62 1.36 1.34 1.39 1.97 24.51%
  YoY % 50.61% 86.26% 92.65% 1.49% -3.60% -29.44% -
  Horiz. % 373.10% 247.72% 132.99% 69.04% 68.02% 70.56% 100.00%
P/EPS -44.07 -46.05 125.80 31.54 43.24 37.23 50.00 -
  YoY % 4.30% -136.61% 298.86% -27.06% 16.14% -25.54% -
  Horiz. % -88.14% -92.10% 251.60% 63.08% 86.48% 74.46% 100.00%
EY -2.27 -2.17 0.79 3.17 2.31 2.69 2.00 -
  YoY % -4.61% -374.68% -75.08% 37.23% -14.13% 34.50% -
  Horiz. % -113.50% -108.50% 39.50% 158.50% 115.50% 134.50% 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 0.81 1.02 0.70 0.49 0.48 0.53 0.64 4.00%
  YoY % -20.59% 45.71% 42.86% 2.08% -9.43% -17.19% -
  Horiz. % 126.56% 159.38% 109.38% 76.56% 75.00% 82.81% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS