Highlights

[HOKHENG] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     11.90%    YoY -     -0.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 23,269 28,424 29,563 28,731 26,733 28,226 24,972 -1.17%
  YoY % -18.14% -3.85% 2.90% 7.47% -5.29% 13.03% -
  Horiz. % 93.18% 113.82% 118.38% 115.05% 107.05% 113.03% 100.00%
PBT 773 1,303 1,028 1,439 1,324 866 1,482 -10.28%
  YoY % -40.68% 26.75% -28.56% 8.69% 52.89% -41.57% -
  Horiz. % 52.16% 87.92% 69.37% 97.10% 89.34% 58.43% 100.00%
Tax -292 -302 -307 -612 -516 -447 -477 -7.85%
  YoY % 3.31% 1.63% 49.84% -18.60% -15.44% 6.29% -
  Horiz. % 61.22% 63.31% 64.36% 128.30% 108.18% 93.71% 100.00%
NP 481 1,001 721 827 808 419 1,005 -11.55%
  YoY % -51.95% 38.83% -12.82% 2.35% 92.84% -58.31% -
  Horiz. % 47.86% 99.60% 71.74% 82.29% 80.40% 41.69% 100.00%
NP to SH 492 1,011 726 837 841 600 1,001 -11.16%
  YoY % -51.34% 39.26% -13.26% -0.48% 40.17% -40.06% -
  Horiz. % 49.15% 101.00% 72.53% 83.62% 84.02% 59.94% 100.00%
Tax Rate 37.77 % 23.18 % 29.86 % 42.53 % 38.97 % 51.62 % 32.19 % 2.70%
  YoY % 62.94% -22.37% -29.79% 9.14% -24.51% 60.36% -
  Horiz. % 117.33% 72.01% 92.76% 132.12% 121.06% 160.36% 100.00%
Total Cost 22,788 27,423 28,842 27,904 25,925 27,807 23,967 -0.84%
  YoY % -16.90% -4.92% 3.36% 7.63% -6.77% 16.02% -
  Horiz. % 95.08% 114.42% 120.34% 116.43% 108.17% 116.02% 100.00%
Net Worth 57,747 55,117 53,835 52,970 52,358 50,887 57,056 0.20%
  YoY % 4.77% 2.38% 1.63% 1.17% 2.89% -10.81% -
  Horiz. % 101.21% 96.60% 94.35% 92.84% 91.76% 89.19% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 57,747 55,117 53,835 52,970 52,358 50,887 57,056 0.20%
  YoY % 4.77% 2.38% 1.63% 1.17% 2.89% -10.81% -
  Horiz. % 101.21% 96.60% 94.35% 92.84% 91.76% 89.19% 100.00%
NOSH 79,961 79,961 79,780 79,714 80,095 80,000 80,080 -0.02%
  YoY % 0.00% 0.23% 0.08% -0.48% 0.12% -0.10% -
  Horiz. % 99.85% 99.85% 99.63% 99.54% 100.02% 99.90% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.07 % 3.52 % 2.44 % 2.88 % 3.02 % 1.48 % 4.02 % -10.47%
  YoY % -41.19% 44.26% -15.28% -4.64% 104.05% -63.18% -
  Horiz. % 51.49% 87.56% 60.70% 71.64% 75.12% 36.82% 100.00%
ROE 0.85 % 1.83 % 1.35 % 1.58 % 1.61 % 1.18 % 1.75 % -11.33%
  YoY % -53.55% 35.56% -14.56% -1.86% 36.44% -32.57% -
  Horiz. % 48.57% 104.57% 77.14% 90.29% 92.00% 67.43% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.10 35.55 37.06 36.04 33.38 35.28 31.18 -1.14%
  YoY % -18.14% -4.07% 2.83% 7.97% -5.39% 13.15% -
  Horiz. % 93.33% 114.02% 118.86% 115.59% 107.06% 113.15% 100.00%
EPS 0.62 1.26 0.91 1.05 1.05 0.75 1.25 -11.02%
  YoY % -50.79% 38.46% -13.33% 0.00% 40.00% -40.00% -
  Horiz. % 49.60% 100.80% 72.80% 84.00% 84.00% 60.00% 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 0.7222 0.6893 0.6748 0.6645 0.6537 0.6361 0.7125 0.23%
  YoY % 4.77% 2.15% 1.55% 1.65% 2.77% -10.72% -
  Horiz. % 101.36% 96.74% 94.71% 93.26% 91.75% 89.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.44 32.30 33.60 32.65 30.38 32.08 28.38 -1.17%
  YoY % -18.14% -3.87% 2.91% 7.47% -5.30% 13.04% -
  Horiz. % 93.16% 113.81% 118.39% 115.05% 107.05% 113.04% 100.00%
EPS 0.56 1.15 0.83 0.95 0.96 0.68 1.14 -11.17%
  YoY % -51.30% 38.55% -12.63% -1.04% 41.18% -40.35% -
  Horiz. % 49.12% 100.88% 72.81% 83.33% 84.21% 59.65% 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 0.6563 0.6264 0.6118 0.6020 0.5950 0.5783 0.6484 0.20%
  YoY % 4.77% 2.39% 1.63% 1.18% 2.89% -10.81% -
  Horiz. % 101.22% 96.61% 94.36% 92.84% 91.76% 89.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4300 0.3200 0.2800 0.4000 0.4100 0.2900 0.3100 -
P/RPS 1.48 0.90 0.76 1.11 1.23 0.82 0.99 6.93%
  YoY % 64.44% 18.42% -31.53% -9.76% 50.00% -17.17% -
  Horiz. % 149.49% 90.91% 76.77% 112.12% 124.24% 82.83% 100.00%
P/EPS 69.88 25.31 30.77 38.10 39.05 38.67 24.80 18.84%
  YoY % 176.10% -17.74% -19.24% -2.43% 0.98% 55.93% -
  Horiz. % 281.77% 102.06% 124.07% 153.63% 157.46% 155.93% 100.00%
EY 1.43 3.95 3.25 2.62 2.56 2.59 4.03 -15.85%
  YoY % -63.80% 21.54% 24.05% 2.34% -1.16% -35.73% -
  Horiz. % 35.48% 98.01% 80.65% 65.01% 63.52% 64.27% 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 0.60 0.46 0.41 0.60 0.63 0.46 0.44 5.30%
  YoY % 30.43% 12.20% -31.67% -4.76% 36.96% 4.55% -
  Horiz. % 136.36% 104.55% 93.18% 136.36% 143.18% 104.55% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 24/11/16 23/11/15 28/11/14 25/11/13 26/11/12 -
Price 0.4350 0.6150 0.3050 0.4000 0.3900 0.2900 0.3100 -
P/RPS 1.49 1.73 0.82 1.11 1.17 0.82 0.99 7.05%
  YoY % -13.87% 110.98% -26.13% -5.13% 42.68% -17.17% -
  Horiz. % 150.51% 174.75% 82.83% 112.12% 118.18% 82.83% 100.00%
P/EPS 70.70 48.64 33.52 38.10 37.14 38.67 24.80 19.07%
  YoY % 45.35% 45.11% -12.02% 2.58% -3.96% 55.93% -
  Horiz. % 285.08% 196.13% 135.16% 153.63% 149.76% 155.93% 100.00%
EY 1.41 2.06 2.98 2.62 2.69 2.59 4.03 -16.05%
  YoY % -31.55% -30.87% 13.74% -2.60% 3.86% -35.73% -
  Horiz. % 34.99% 51.12% 73.95% 65.01% 66.75% 64.27% 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 0.60 0.89 0.45 0.60 0.60 0.46 0.44 5.30%
  YoY % -32.58% 97.78% -25.00% 0.00% 30.43% 4.55% -
  Horiz. % 136.36% 202.27% 102.27% 136.36% 136.36% 104.55% 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
 
 

2089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.950.00 
 KOTRA 3.010.00 
 UCREST 0.1350.00 
 GENM-C73 0.010.00 
 PUC 0.220.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4450.00 
 BTECH 0.4250.00 

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