Highlights

[HOKHENG] YoY Cumulative Quarter Result on 2018-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -72.36%    YoY -     -84.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 24,112 30,950 37,207 56,684 37,933 39,954 39,719 -7.98%
  YoY % -22.09% -16.82% -34.36% 49.43% -5.06% 0.59% -
  Horiz. % 60.71% 77.92% 93.68% 142.71% 95.50% 100.59% 100.00%
PBT -6,103 670 1,142 1,649 1,848 1,667 1,551 -
  YoY % -1,010.90% -41.33% -30.75% -10.77% 10.86% 7.48% -
  Horiz. % -393.49% 43.20% 73.63% 106.32% 119.15% 107.48% 100.00%
Tax -73 -543 -288 -800 -902 -836 -579 -29.18%
  YoY % 86.56% -88.54% 64.00% 11.31% -7.89% -44.39% -
  Horiz. % 12.61% 93.78% 49.74% 138.17% 155.79% 144.39% 100.00%
NP -6,176 127 854 849 946 831 972 -
  YoY % -4,962.99% -85.13% 0.59% -10.25% 13.84% -14.51% -
  Horiz. % -635.39% 13.07% 87.86% 87.35% 97.33% 85.49% 100.00%
NP to SH -5,788 136 867 860 968 867 1,169 -
  YoY % -4,355.88% -84.31% 0.81% -11.16% 11.65% -25.83% -
  Horiz. % -495.12% 11.63% 74.17% 73.57% 82.81% 74.17% 100.00%
Tax Rate - % 81.04 % 25.22 % 48.51 % 48.81 % 50.15 % 37.33 % -
  YoY % 0.00% 221.33% -48.01% -0.61% -2.67% 34.34% -
  Horiz. % 0.00% 217.09% 67.56% 129.95% 130.75% 134.34% 100.00%
Total Cost 30,288 30,823 36,353 55,835 36,987 39,123 38,747 -4.02%
  YoY % -1.74% -15.21% -34.89% 50.96% -5.46% 0.97% -
  Horiz. % 78.17% 79.55% 93.82% 144.10% 95.46% 100.97% 100.00%
Net Worth 54,594 57,396 54,973 54,120 53,085 52,144 51,500 0.98%
  YoY % -4.88% 4.41% 1.58% 1.95% 1.80% 1.25% -
  Horiz. % 106.01% 111.45% 106.74% 105.09% 103.08% 101.25% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 54,594 57,396 54,973 54,120 53,085 52,144 51,500 0.98%
  YoY % -4.88% 4.41% 1.58% 1.95% 1.80% 1.25% -
  Horiz. % 106.01% 111.45% 106.74% 105.09% 103.08% 101.25% 100.00%
NOSH 86,139 79,961 79,961 80,000 79,743 79,732 80,068 1.22%
  YoY % 7.73% 0.00% -0.05% 0.32% 0.01% -0.42% -
  Horiz. % 107.58% 99.87% 99.87% 99.91% 99.59% 99.58% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -25.61 % 0.41 % 2.30 % 1.50 % 2.49 % 2.08 % 2.45 % -
  YoY % -6,346.34% -82.17% 53.33% -39.76% 19.71% -15.10% -
  Horiz. % -1,045.31% 16.73% 93.88% 61.22% 101.63% 84.90% 100.00%
ROE -10.60 % 0.24 % 1.58 % 1.59 % 1.82 % 1.66 % 2.27 % -
  YoY % -4,516.67% -84.81% -0.63% -12.64% 9.64% -26.87% -
  Horiz. % -466.96% 10.57% 69.60% 70.04% 80.18% 73.13% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 27.99 38.71 46.53 70.86 47.57 50.11 49.61 -9.09%
  YoY % -27.69% -16.81% -34.34% 48.96% -5.07% 1.01% -
  Horiz. % 56.42% 78.03% 93.79% 142.83% 95.89% 101.01% 100.00%
EPS -6.72 0.17 1.08 1.08 1.21 1.08 1.46 -
  YoY % -4,052.94% -84.26% 0.00% -10.74% 12.04% -26.03% -
  Horiz. % -460.27% 11.64% 73.97% 73.97% 82.88% 73.97% 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 0.6338 0.7178 0.6875 0.6765 0.6657 0.6540 0.6432 -0.24%
  YoY % -11.70% 4.41% 1.63% 1.62% 1.79% 1.68% -
  Horiz. % 98.54% 111.60% 106.89% 105.18% 103.50% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 27.40 35.17 42.28 64.42 43.11 45.40 45.14 -7.98%
  YoY % -22.09% -16.82% -34.37% 49.43% -5.04% 0.58% -
  Horiz. % 60.70% 77.91% 93.66% 142.71% 95.50% 100.58% 100.00%
EPS -6.58 0.15 0.99 0.98 1.10 0.99 1.33 -
  YoY % -4,486.67% -84.85% 1.02% -10.91% 11.11% -25.56% -
  Horiz. % -494.74% 11.28% 74.44% 73.68% 82.71% 74.44% 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 0.6204 0.6523 0.6247 0.6150 0.6033 0.5926 0.5853 0.97%
  YoY % -4.89% 4.42% 1.58% 1.94% 1.81% 1.25% -
  Horiz. % 106.00% 111.45% 106.73% 105.07% 103.08% 101.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7000 0.4750 0.4700 0.2900 0.4000 0.3550 0.3400 -
P/RPS 2.50 1.23 1.01 0.41 0.84 0.71 0.69 23.92%
  YoY % 103.25% 21.78% 146.34% -51.19% 18.31% 2.90% -
  Horiz. % 362.32% 178.26% 146.38% 59.42% 121.74% 102.90% 100.00%
P/EPS -10.42 279.28 43.35 26.98 32.95 32.65 23.29 -
  YoY % -103.73% 544.24% 60.67% -18.12% 0.92% 40.19% -
  Horiz. % -44.74% 1,199.14% 186.13% 115.84% 141.48% 140.19% 100.00%
EY -9.60 0.36 2.31 3.71 3.03 3.06 4.29 -
  YoY % -2,766.67% -84.42% -37.74% 22.44% -0.98% -28.67% -
  Horiz. % -223.78% 8.39% 53.85% 86.48% 70.63% 71.33% 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 1.10 0.66 0.68 0.43 0.60 0.54 0.53 12.94%
  YoY % 66.67% -2.94% 58.14% -28.33% 11.11% 1.89% -
  Horiz. % 207.55% 124.53% 128.30% 81.13% 113.21% 101.89% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 27/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.5150 0.5500 0.4050 0.3600 0.3500 0.4000 0.4350 -
P/RPS 1.84 1.42 0.87 0.51 0.74 0.80 0.88 13.07%
  YoY % 29.58% 63.22% 70.59% -31.08% -7.50% -9.09% -
  Horiz. % 209.09% 161.36% 98.86% 57.95% 84.09% 90.91% 100.00%
P/EPS -7.66 323.37 37.35 33.49 28.83 36.79 29.79 -
  YoY % -102.37% 765.78% 11.53% 16.16% -21.64% 23.50% -
  Horiz. % -25.71% 1,085.50% 125.38% 112.42% 96.78% 123.50% 100.00%
EY -13.05 0.31 2.68 2.99 3.47 2.72 3.36 -
  YoY % -4,309.68% -88.43% -10.37% -13.83% 27.57% -19.05% -
  Horiz. % -388.39% 9.23% 79.76% 88.99% 103.27% 80.95% 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 0.77 0.59 0.53 0.53 0.61 0.68 2.96%
  YoY % 5.19% 30.51% 11.32% 0.00% -13.11% -10.29% -
  Horiz. % 119.12% 113.24% 86.76% 77.94% 77.94% 89.71% 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
 
 

656  153  372 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.095 
 MINETEC 0.155+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers