Highlights

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

Stock [HOKHENG]: 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
30/06/19 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.
 


 

238  229  531  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.070.00 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers