Highlights

[HOKHENG] YoY 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 -     -57.96%    YoY -     -77.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 7,271 10,676 9,956 8,513 8,514 9,192 8,003 -1.59%
  YoY % -31.89% 7.23% 16.95% -0.01% -7.38% 14.86% -
  Horiz. % 90.85% 133.40% 124.40% 106.37% 106.39% 114.86% 100.00%
PBT 108 532 177 258 458 267 596 -24.77%
  YoY % -79.70% 200.56% -31.40% -43.67% 71.54% -55.20% -
  Horiz. % 18.12% 89.26% 29.70% 43.29% 76.85% 44.80% 100.00%
Tax -16 -117 -102 -107 -172 -167 -222 -35.48%
  YoY % 86.32% -14.71% 4.67% 37.79% -2.99% 24.77% -
  Horiz. % 7.21% 52.70% 45.95% 48.20% 77.48% 75.23% 100.00%
NP 92 415 75 151 286 100 374 -20.84%
  YoY % -77.83% 453.33% -50.33% -47.20% 186.00% -73.26% -
  Horiz. % 24.60% 110.96% 20.05% 40.37% 76.47% 26.74% 100.00%
NP to SH 95 419 77 155 278 157 371 -20.30%
  YoY % -77.33% 444.16% -50.32% -44.24% 77.07% -57.68% -
  Horiz. % 25.61% 112.94% 20.75% 41.78% 74.93% 42.32% 100.00%
Tax Rate 14.81 % 21.99 % 57.63 % 41.47 % 37.55 % 62.55 % 37.25 % -14.24%
  YoY % -32.65% -61.84% 38.97% 10.44% -39.97% 67.92% -
  Horiz. % 39.76% 59.03% 154.71% 111.33% 100.81% 167.92% 100.00%
Total Cost 7,179 10,261 9,881 8,362 8,228 9,092 7,629 -1.01%
  YoY % -30.04% 3.85% 18.17% 1.63% -9.50% 19.18% -
  Horiz. % 94.10% 134.50% 129.52% 109.61% 107.85% 119.18% 100.00%
Net Worth 57,579 54,965 51,828 54,119 51,747 49,682 57,948 -0.11%
  YoY % 4.76% 6.05% -4.23% 4.58% 4.16% -14.26% -
  Horiz. % 99.36% 94.85% 89.44% 93.39% 89.30% 85.74% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 57,579 54,965 51,828 54,119 51,747 49,682 57,948 -0.11%
  YoY % 4.76% 6.05% -4.23% 4.58% 4.16% -14.26% -
  Horiz. % 99.36% 94.85% 89.44% 93.39% 89.30% 85.74% 100.00%
NOSH 79,961 79,961 76,999 81,578 79,428 78,499 80,652 -0.14%
  YoY % 0.00% 3.85% -5.61% 2.71% 1.18% -2.67% -
  Horiz. % 99.14% 99.14% 95.47% 101.15% 98.48% 97.33% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.27 % 3.89 % 0.75 % 1.77 % 3.36 % 1.09 % 4.67 % -19.50%
  YoY % -67.35% 418.67% -57.63% -47.32% 208.26% -76.66% -
  Horiz. % 27.19% 83.30% 16.06% 37.90% 71.95% 23.34% 100.00%
ROE 0.16 % 0.76 % 0.15 % 0.29 % 0.54 % 0.32 % 0.64 % -20.62%
  YoY % -78.95% 406.67% -48.28% -46.30% 68.75% -50.00% -
  Horiz. % 25.00% 118.75% 23.44% 45.31% 84.38% 50.00% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.09 13.35 12.93 10.44 10.72 11.71 9.92 -1.45%
  YoY % -31.91% 3.25% 23.85% -2.61% -8.45% 18.04% -
  Horiz. % 91.63% 134.58% 130.34% 105.24% 108.06% 118.04% 100.00%
EPS 0.12 0.52 0.10 0.19 0.35 0.20 0.46 -20.06%
  YoY % -76.92% 420.00% -47.37% -45.71% 75.00% -56.52% -
  Horiz. % 26.09% 113.04% 21.74% 41.30% 76.09% 43.48% 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 0.7201 0.6874 0.6731 0.6634 0.6515 0.6329 0.7185 0.04%
  YoY % 4.76% 2.12% 1.46% 1.83% 2.94% -11.91% -
  Horiz. % 100.22% 95.67% 93.68% 92.33% 90.68% 88.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.26 12.13 11.31 9.67 9.68 10.45 9.09 -1.58%
  YoY % -31.90% 7.25% 16.96% -0.10% -7.37% 14.96% -
  Horiz. % 90.87% 133.44% 124.42% 106.38% 106.49% 114.96% 100.00%
EPS 0.11 0.48 0.09 0.18 0.32 0.18 0.42 -20.00%
  YoY % -77.08% 433.33% -50.00% -43.75% 77.78% -57.14% -
  Horiz. % 26.19% 114.29% 21.43% 42.86% 76.19% 42.86% 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 0.6543 0.6246 0.5890 0.6150 0.5881 0.5646 0.6585 -0.11%
  YoY % 4.76% 6.04% -4.23% 4.57% 4.16% -14.26% -
  Horiz. % 99.36% 94.85% 89.45% 93.39% 89.31% 85.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.4450 0.3200 0.3250 0.3400 0.4350 0.2900 0.2900 -
P/RPS 4.89 2.40 2.51 3.26 4.06 2.48 2.92 8.97%
  YoY % 103.75% -4.38% -23.01% -19.70% 63.71% -15.07% -
  Horiz. % 167.47% 82.19% 85.96% 111.64% 139.04% 84.93% 100.00%
P/EPS 374.55 61.07 325.00 178.95 124.29 145.00 63.04 34.56%
  YoY % 513.31% -81.21% 81.61% 43.98% -14.28% 130.01% -
  Horiz. % 594.15% 96.88% 515.55% 283.87% 197.16% 230.01% 100.00%
EY 0.27 1.64 0.31 0.56 0.80 0.69 1.59 -25.57%
  YoY % -83.54% 429.03% -44.64% -30.00% 15.94% -56.60% -
  Horiz. % 16.98% 103.14% 19.50% 35.22% 50.31% 43.40% 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 0.62 0.47 0.48 0.51 0.67 0.46 0.40 7.57%
  YoY % 31.91% -2.08% -5.88% -23.88% 45.65% 15.00% -
  Horiz. % 155.00% 117.50% 120.00% 127.50% 167.50% 115.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 0.5050 0.3400 0.3200 0.3500 0.4200 0.3150 0.2800 -
P/RPS 5.55 2.55 2.47 3.35 3.92 2.69 2.82 11.94%
  YoY % 117.65% 3.24% -26.27% -14.54% 45.72% -4.61% -
  Horiz. % 196.81% 90.43% 87.59% 118.79% 139.01% 95.39% 100.00%
P/EPS 425.06 64.88 320.00 184.21 120.00 157.50 60.87 38.23%
  YoY % 555.15% -79.72% 73.71% 53.51% -23.81% 158.75% -
  Horiz. % 698.31% 106.59% 525.71% 302.63% 197.14% 258.75% 100.00%
EY 0.24 1.54 0.31 0.54 0.83 0.63 1.64 -27.40%
  YoY % -84.42% 396.77% -42.59% -34.94% 31.75% -61.59% -
  Horiz. % 14.63% 93.90% 18.90% 32.93% 50.61% 38.41% 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 0.70 0.49 0.48 0.53 0.64 0.50 0.39 10.24%
  YoY % 42.86% 2.08% -9.43% -17.19% 28.00% 28.21% -
  Horiz. % 179.49% 125.64% 123.08% 135.90% 164.10% 128.21% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers