Highlights

[HOKHENG] YoY Cumulative Quarter Result on 2016-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -47.11%    YoY -     -13.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 6,172 8,168 9,256 9,113 11,512 8,482 8,709 -5.57%
  YoY % -24.44% -11.75% 1.57% -20.84% 35.72% -2.61% -
  Horiz. % 70.87% 93.79% 106.28% 104.64% 132.19% 97.39% 100.00%
PBT -434 393 589 554 847 538 243 -
  YoY % -210.43% -33.28% 6.32% -34.59% 57.43% 121.40% -
  Horiz. % -178.60% 161.73% 242.39% 227.98% 348.56% 221.40% 100.00%
Tax 49 -172 -151 -40 -288 -180 -139 -
  YoY % 128.49% -13.91% -277.50% 86.11% -60.00% -29.50% -
  Horiz. % -35.25% 123.74% 108.63% 28.78% 207.19% 129.50% 100.00%
NP -385 221 438 514 559 358 104 -
  YoY % -274.21% -49.54% -14.79% -8.05% 56.15% 244.23% -
  Horiz. % -370.19% 212.50% 421.15% 494.23% 537.50% 344.23% 100.00%
NP to SH -383 226 443 512 593 392 192 -
  YoY % -269.47% -48.98% -13.48% -13.66% 51.28% 104.17% -
  Horiz. % -199.48% 117.71% 230.73% 266.67% 308.85% 204.17% 100.00%
Tax Rate - % 43.77 % 25.64 % 7.22 % 34.00 % 33.46 % 57.20 % -
  YoY % 0.00% 70.71% 255.12% -78.76% 1.61% -41.50% -
  Horiz. % 0.00% 76.52% 44.83% 12.62% 59.44% 58.50% 100.00%
Total Cost 6,557 7,947 8,818 8,599 10,953 8,124 8,605 -4.43%
  YoY % -17.49% -9.88% 2.55% -21.49% 34.82% -5.59% -
  Horiz. % 76.20% 92.35% 102.48% 99.93% 127.29% 94.41% 100.00%
Net Worth 6,118,288 57,483 54,554 53,768 53,001 51,848 50,479 122.38%
  YoY % 10,543.47% 5.37% 1.46% 1.45% 2.22% 2.71% -
  Horiz. % 12,120.22% 113.87% 108.07% 106.51% 104.99% 102.71% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 6,118,288 57,483 54,554 53,768 53,001 51,848 50,479 122.38%
  YoY % 10,543.47% 5.37% 1.46% 1.45% 2.22% 2.71% -
  Horiz. % 12,120.22% 113.87% 108.07% 106.51% 104.99% 102.71% 100.00%
NOSH 87,957 79,961 79,968 80,000 80,135 79,999 80,000 1.59%
  YoY % 10.00% -0.01% -0.04% -0.17% 0.17% -0.00% -
  Horiz. % 109.95% 99.95% 99.96% 100.00% 100.17% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -6.24 % 2.71 % 4.73 % 5.64 % 4.86 % 4.22 % 1.19 % -
  YoY % -330.26% -42.71% -16.13% 16.05% 15.17% 254.62% -
  Horiz. % -524.37% 227.73% 397.48% 473.95% 408.40% 354.62% 100.00%
ROE -0.01 % 0.39 % 0.81 % 0.95 % 1.12 % 0.76 % 0.38 % -
  YoY % -102.56% -51.85% -14.74% -15.18% 47.37% 100.00% -
  Horiz. % -2.63% 102.63% 213.16% 250.00% 294.74% 200.00% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 7.02 10.21 11.57 11.39 14.37 10.60 10.89 -7.05%
  YoY % -31.24% -11.75% 1.58% -20.74% 35.57% -2.66% -
  Horiz. % 64.46% 93.76% 106.24% 104.59% 131.96% 97.34% 100.00%
EPS -0.44 0.28 0.55 0.64 0.74 0.49 0.24 -
  YoY % -257.14% -49.09% -14.06% -13.51% 51.02% 104.17% -
  Horiz. % -183.33% 116.67% 229.17% 266.67% 308.33% 204.17% 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 69.5600 0.7189 0.6822 0.6721 0.6614 0.6481 0.6310 118.89%
  YoY % 9,575.89% 5.38% 1.50% 1.62% 2.05% 2.71% -
  Horiz. % 11,023.77% 113.93% 108.11% 106.51% 104.82% 102.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 7.01 9.28 10.52 10.36 13.08 9.64 9.90 -5.59%
  YoY % -24.46% -11.79% 1.54% -20.80% 35.68% -2.63% -
  Horiz. % 70.81% 93.74% 106.26% 104.65% 132.12% 97.37% 100.00%
EPS -0.44 0.26 0.50 0.58 0.67 0.45 0.22 -
  YoY % -269.23% -48.00% -13.79% -13.43% 48.89% 104.55% -
  Horiz. % -200.00% 118.18% 227.27% 263.64% 304.55% 204.55% 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 69.5291 0.6533 0.6200 0.6110 0.6023 0.5892 0.5737 122.38%
  YoY % 10,542.75% 5.37% 1.47% 1.44% 2.22% 2.70% -
  Horiz. % 12,119.42% 113.87% 108.07% 106.50% 104.99% 102.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.6500 0.3900 0.3700 0.3450 0.3900 0.4650 0.2800 -
P/RPS 9.26 3.82 3.20 3.03 2.71 4.39 2.57 23.80%
  YoY % 142.41% 19.37% 5.61% 11.81% -38.27% 70.82% -
  Horiz. % 360.31% 148.64% 124.51% 117.90% 105.45% 170.82% 100.00%
P/EPS -149.27 137.99 66.79 53.91 52.70 94.90 116.67 -
  YoY % -208.17% 106.60% 23.89% 2.30% -44.47% -18.66% -
  Horiz. % -127.94% 118.27% 57.25% 46.21% 45.17% 81.34% 100.00%
EY -0.67 0.72 1.50 1.86 1.90 1.05 0.86 -
  YoY % -193.06% -52.00% -19.35% -2.11% 80.95% 22.09% -
  Horiz. % -77.91% 83.72% 174.42% 216.28% 220.93% 122.09% 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 0.54 0.54 0.51 0.59 0.72 0.44 -46.76%
  YoY % -98.15% 0.00% 5.88% -13.56% -18.06% 63.64% -
  Horiz. % 2.27% 122.73% 122.73% 115.91% 134.09% 163.64% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 28/05/18 29/05/17 30/05/16 29/05/15 26/05/14 27/05/13 -
Price 0.5500 0.3950 0.3500 0.3350 0.3200 0.4600 0.3000 -
P/RPS 7.84 3.87 3.02 2.94 2.23 4.34 2.76 19.00%
  YoY % 102.58% 28.15% 2.72% 31.84% -48.62% 57.25% -
  Horiz. % 284.06% 140.22% 109.42% 106.52% 80.80% 157.25% 100.00%
P/EPS -126.31 139.75 63.18 52.34 43.24 93.88 125.00 -
  YoY % -190.38% 121.19% 20.71% 21.05% -53.94% -24.90% -
  Horiz. % -101.05% 111.80% 50.54% 41.87% 34.59% 75.10% 100.00%
EY -0.79 0.72 1.58 1.91 2.31 1.07 0.80 -
  YoY % -209.72% -54.43% -17.28% -17.32% 115.89% 33.75% -
  Horiz. % -98.75% 90.00% 197.50% 238.75% 288.75% 133.75% 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 0.55 0.51 0.50 0.48 0.71 0.48 -47.53%
  YoY % -98.18% 7.84% 2.00% 4.17% -32.39% 47.92% -
  Horiz. % 2.08% 114.58% 106.25% 104.17% 100.00% 147.92% 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.
 


 

224  300  520  1270 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.355+0.065 
 SEACERA 0.415-0.075 
 MYEG 1.22+0.05 
 HSI-C7K 0.335-0.06 
 EKOVEST 0.84+0.025 
 HSI-C7J 0.10-0.025 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers