Highlights

[HOKHENG] YoY Quarter Result on 2019-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 22-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -146.48%    YoY -     -1,093.68%
Quarter Report


View:


Show?  YoY % Horiz. %

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 6,371 7,271 10,676 9,956 8,513 8,514 9,192 -5.92%
  YoY % -12.38% -31.89% 7.23% 16.95% -0.01% -7.38% -
  Horiz. % 69.31% 79.10% 116.14% 108.31% 92.61% 92.62% 100.00%
PBT -1,027 108 532 177 258 458 267 -
  YoY % -1,050.93% -79.70% 200.56% -31.40% -43.67% 71.54% -
  Horiz. % -384.64% 40.45% 199.25% 66.29% 96.63% 171.54% 100.00%
Tax 83 -16 -117 -102 -107 -172 -167 -
  YoY % 618.75% 86.32% -14.71% 4.67% 37.79% -2.99% -
  Horiz. % -49.70% 9.58% 70.06% 61.08% 64.07% 102.99% 100.00%
NP -944 92 415 75 151 286 100 -
  YoY % -1,126.09% -77.83% 453.33% -50.33% -47.20% 186.00% -
  Horiz. % -944.00% 92.00% 415.00% 75.00% 151.00% 286.00% 100.00%
NP to SH -944 95 419 77 155 278 157 -
  YoY % -1,093.68% -77.33% 444.16% -50.32% -44.24% 77.07% -
  Horiz. % -601.27% 60.51% 266.88% 49.04% 98.73% 177.07% 100.00%
Tax Rate - % 14.81 % 21.99 % 57.63 % 41.47 % 37.55 % 62.55 % -
  YoY % 0.00% -32.65% -61.84% 38.97% 10.44% -39.97% -
  Horiz. % 0.00% 23.68% 35.16% 92.13% 66.30% 60.03% 100.00%
Total Cost 7,315 7,179 10,261 9,881 8,362 8,228 9,092 -3.56%
  YoY % 1.89% -30.04% 3.85% 18.17% 1.63% -9.50% -
  Horiz. % 80.46% 78.96% 112.86% 108.68% 91.97% 90.50% 100.00%
Net Worth 60,237 57,579 54,965 51,828 54,119 51,747 49,682 3.26%
  YoY % 4.61% 4.76% 6.05% -4.23% 4.58% 4.16% -
  Horiz. % 121.24% 115.90% 110.63% 104.32% 108.93% 104.16% 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 60,237 57,579 54,965 51,828 54,119 51,747 49,682 3.26%
  YoY % 4.61% 4.76% 6.05% -4.23% 4.58% 4.16% -
  Horiz. % 121.24% 115.90% 110.63% 104.32% 108.93% 104.16% 100.00%
NOSH 86,139 79,961 79,961 76,999 81,578 79,428 78,499 1.56%
  YoY % 7.73% 0.00% 3.85% -5.61% 2.71% 1.18% -
  Horiz. % 109.73% 101.86% 101.86% 98.09% 103.92% 101.18% 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 -14.82 % 1.27 % 3.89 % 0.75 % 1.77 % 3.36 % 1.09 % -
  YoY % -1,266.93% -67.35% 418.67% -57.63% -47.32% 208.26% -
  Horiz. % -1,359.63% 116.51% 356.88% 68.81% 162.39% 308.26% 100.00%
ROE -1.57 % 0.16 % 0.76 % 0.15 % 0.29 % 0.54 % 0.32 % -
  YoY % -1,081.25% -78.95% 406.67% -48.28% -46.30% 68.75% -
  Horiz. % -490.63% 50.00% 237.50% 46.88% 90.62% 168.75% 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 7.40 9.09 13.35 12.93 10.44 10.72 11.71 -7.36%
  YoY % -18.59% -31.91% 3.25% 23.85% -2.61% -8.45% -
  Horiz. % 63.19% 77.63% 114.01% 110.42% 89.15% 91.55% 100.00%
EPS -1.10 0.12 0.52 0.10 0.19 0.35 0.20 -
  YoY % -1,016.67% -76.92% 420.00% -47.37% -45.71% 75.00% -
  Horiz. % -550.00% 60.00% 260.00% 50.00% 95.00% 175.00% 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 0.6993 0.7201 0.6874 0.6731 0.6634 0.6515 0.6329 1.68%
  YoY % -2.89% 4.76% 2.12% 1.46% 1.83% 2.94% -
  Horiz. % 110.49% 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 7.24 8.26 12.13 11.31 9.67 9.68 10.45 -5.93%
  YoY % -12.35% -31.90% 7.25% 16.96% -0.10% -7.37% -
  Horiz. % 69.28% 79.04% 116.08% 108.23% 92.54% 92.63% 100.00%
EPS -1.07 0.11 0.48 0.09 0.18 0.32 0.18 -
  YoY % -1,072.73% -77.08% 433.33% -50.00% -43.75% 77.78% -
  Horiz. % -594.44% 61.11% 266.67% 50.00% 100.00% 177.78% 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 0.6845 0.6543 0.6246 0.5890 0.6150 0.5881 0.5646 3.26%
  YoY % 4.62% 4.76% 6.04% -4.23% 4.57% 4.16% -
  Horiz. % 121.24% 115.89% 110.63% 104.32% 108.93% 104.16% 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 7.44 4.89 2.40 2.51 3.26 4.06 2.48 20.08%
  YoY % 52.15% 103.75% -4.38% -23.01% -19.70% 63.71% -
  Horiz. % 300.00% 197.18% 96.77% 101.21% 131.45% 163.71% 100.00%
P/EPS -50.19 374.55 61.07 325.00 178.95 124.29 145.00 -
  YoY % -113.40% 513.31% -81.21% 81.61% 43.98% -14.28% -
  Horiz. % -34.61% 258.31% 42.12% 224.14% 123.41% 85.72% 100.00%
EY -1.99 0.27 1.64 0.31 0.56 0.80 0.69 -
  YoY % -837.04% -83.54% 429.03% -44.64% -30.00% 15.94% -
  Horiz. % -288.41% 39.13% 237.68% 44.93% 81.16% 115.94% 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 0.79 0.62 0.47 0.48 0.51 0.67 0.46 9.43%
  YoY % 27.42% 31.91% -2.08% -5.88% -23.88% 45.65% -
  Horiz. % 171.74% 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 22/11/19 27/08/18 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 -
Price 0.7100 0.5050 0.3400 0.3200 0.3500 0.4200 0.3150 -
P/RPS 9.60 5.55 2.55 2.47 3.35 3.92 2.69 23.61%
  YoY % 72.97% 117.65% 3.24% -26.27% -14.54% 45.72% -
  Horiz. % 356.88% 206.32% 94.80% 91.82% 124.54% 145.72% 100.00%
P/EPS -64.79 425.06 64.88 320.00 184.21 120.00 157.50 -
  YoY % -115.24% 555.15% -79.72% 73.71% 53.51% -23.81% -
  Horiz. % -41.14% 269.88% 41.19% 203.17% 116.96% 76.19% 100.00%
EY -1.54 0.24 1.54 0.31 0.54 0.83 0.63 -
  YoY % -741.67% -84.42% 396.77% -42.59% -34.94% 31.75% -
  Horiz. % -244.44% 38.10% 244.44% 49.21% 85.71% 131.75% 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 1.02 0.70 0.49 0.48 0.53 0.64 0.50 12.61%
  YoY % 45.71% 42.86% 2.08% -9.43% -17.19% 28.00% -
  Horiz. % 204.00% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers