Highlights

[HOKHENG] YoY Quarter Result on 2016-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     77.92%    YoY -     53.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 7,555 7,830 8,492 10,494 8,706 9,737 10,325 -5.07%
  YoY % -3.51% -7.80% -19.08% 20.54% -10.59% -5.69% -
  Horiz. % 73.17% 75.84% 82.25% 101.64% 84.32% 94.31% 100.00%
PBT -11 272 182 297 334 328 356 -
  YoY % -104.04% 49.45% -38.72% -11.08% 1.83% -7.87% -
  Horiz. % -3.09% 76.40% 51.12% 83.43% 93.82% 92.13% 100.00%
Tax -263 -104 -34 -165 -217 -164 -141 10.94%
  YoY % -152.88% -205.88% 79.39% 23.96% -32.32% -16.31% -
  Horiz. % 186.52% 73.76% 24.11% 117.02% 153.90% 116.31% 100.00%
NP -274 168 148 132 117 164 215 -
  YoY % -263.10% 13.51% 12.12% 12.82% -28.66% -23.72% -
  Horiz. % -127.44% 78.14% 68.84% 61.40% 54.42% 76.28% 100.00%
NP to SH -279 171 149 137 89 171 251 -
  YoY % -263.16% 14.77% 8.76% 53.93% -47.95% -31.87% -
  Horiz. % -111.16% 68.13% 59.36% 54.58% 35.46% 68.13% 100.00%
Tax Rate - % 38.24 % 18.68 % 55.56 % 64.97 % 50.00 % 39.61 % -
  YoY % 0.00% 104.71% -66.38% -14.48% 29.94% 26.23% -
  Horiz. % 0.00% 96.54% 47.16% 140.27% 164.02% 126.23% 100.00%
Total Cost 7,829 7,662 8,344 10,362 8,589 9,573 10,110 -4.17%
  YoY % 2.18% -8.17% -19.48% 20.64% -10.28% -5.31% -
  Horiz. % 77.44% 75.79% 82.53% 102.49% 84.96% 94.69% 100.00%
Net Worth 59,952 57,747 55,117 54,380 53,764 53,229 51,503 2.56%
  YoY % 3.82% 4.77% 1.35% 1.15% 1.00% 3.35% -
  Horiz. % 116.40% 112.12% 107.02% 105.59% 104.39% 103.35% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 59,952 57,747 55,117 54,380 53,764 53,229 51,503 2.56%
  YoY % 3.82% 4.77% 1.35% 1.15% 1.00% 3.35% -
  Horiz. % 116.40% 112.12% 107.02% 105.59% 104.39% 103.35% 100.00%
NOSH 86,139 79,961 79,961 80,588 80,909 81,428 80,967 1.04%
  YoY % 7.73% 0.00% -0.78% -0.40% -0.64% 0.57% -
  Horiz. % 106.39% 98.76% 98.76% 99.53% 99.93% 100.57% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -3.63 % 2.15 % 1.74 % 1.26 % 1.34 % 1.68 % 2.08 % -
  YoY % -268.84% 23.56% 38.10% -5.97% -20.24% -19.23% -
  Horiz. % -174.52% 103.37% 83.65% 60.58% 64.42% 80.77% 100.00%
ROE -0.47 % 0.30 % 0.27 % 0.25 % 0.17 % 0.32 % 0.49 % -
  YoY % -256.67% 11.11% 8.00% 47.06% -46.87% -34.69% -
  Horiz. % -95.92% 61.22% 55.10% 51.02% 34.69% 65.31% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.77 9.79 10.62 13.02 10.76 11.96 12.75 -6.04%
  YoY % -10.42% -7.82% -18.43% 21.00% -10.03% -6.20% -
  Horiz. % 68.78% 76.78% 83.29% 102.12% 84.39% 93.80% 100.00%
EPS -0.32 0.21 0.19 0.17 0.11 0.21 0.31 -
  YoY % -252.38% 10.53% 11.76% 54.55% -47.62% -32.26% -
  Horiz. % -103.23% 67.74% 61.29% 54.84% 35.48% 67.74% 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 0.6960 0.7222 0.6893 0.6748 0.6645 0.6537 0.6361 1.51%
  YoY % -3.63% 4.77% 2.15% 1.55% 1.65% 2.77% -
  Horiz. % 109.42% 113.54% 108.36% 106.08% 104.46% 102.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.59 8.90 9.65 11.93 9.89 11.07 11.73 -5.06%
  YoY % -3.48% -7.77% -19.11% 20.63% -10.66% -5.63% -
  Horiz. % 73.23% 75.87% 82.27% 101.71% 84.31% 94.37% 100.00%
EPS -0.32 0.19 0.17 0.16 0.10 0.19 0.29 -
  YoY % -268.42% 11.76% 6.25% 60.00% -47.37% -34.48% -
  Horiz. % -110.34% 65.52% 58.62% 55.17% 34.48% 65.52% 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 0.6813 0.6563 0.6264 0.6180 0.6110 0.6049 0.5853 2.56%
  YoY % 3.81% 4.77% 1.36% 1.15% 1.01% 3.35% -
  Horiz. % 116.40% 112.13% 107.02% 105.59% 104.39% 103.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5200 0.4300 0.3200 0.2800 0.4000 0.4100 0.2900 -
P/RPS 5.93 4.39 3.01 2.15 3.72 3.43 2.27 17.35%
  YoY % 35.08% 45.85% 40.00% -42.20% 8.45% 51.10% -
  Horiz. % 261.23% 193.39% 132.60% 94.71% 163.88% 151.10% 100.00%
P/EPS -160.55 201.07 171.73 164.71 363.64 195.24 93.55 -
  YoY % -179.85% 17.08% 4.26% -54.71% 86.25% 108.70% -
  Horiz. % -171.62% 214.93% 183.57% 176.07% 388.71% 208.70% 100.00%
EY -0.62 0.50 0.58 0.61 0.28 0.51 1.07 -
  YoY % -224.00% -13.79% -4.92% 117.86% -45.10% -52.34% -
  Horiz. % -57.94% 46.73% 54.21% 57.01% 26.17% 47.66% 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 0.75 0.60 0.46 0.41 0.60 0.63 0.46 8.48%
  YoY % 25.00% 30.43% 12.20% -31.67% -4.76% 36.96% -
  Horiz. % 163.04% 130.43% 100.00% 89.13% 130.43% 136.96% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 29/11/18 24/11/17 24/11/16 23/11/15 28/11/14 25/11/13 -
Price 0.7200 0.4350 0.6150 0.3050 0.4000 0.3900 0.2900 -
P/RPS 8.21 4.44 5.79 2.34 3.72 3.26 2.27 23.88%
  YoY % 84.91% -23.32% 147.44% -37.10% 14.11% 43.61% -
  Horiz. % 361.67% 195.59% 255.07% 103.08% 163.88% 143.61% 100.00%
P/EPS -222.29 203.41 330.04 179.41 363.64 185.71 93.55 -
  YoY % -209.28% -38.37% 83.96% -50.66% 95.81% 98.51% -
  Horiz. % -237.62% 217.43% 352.80% 191.78% 388.71% 198.51% 100.00%
EY -0.45 0.49 0.30 0.56 0.28 0.54 1.07 -
  YoY % -191.84% 63.33% -46.43% 100.00% -48.15% -49.53% -
  Horiz. % -42.06% 45.79% 28.04% 52.34% 26.17% 50.47% 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 1.03 0.60 0.89 0.45 0.60 0.60 0.46 14.37%
  YoY % 71.67% -32.58% 97.78% -25.00% 0.00% 30.43% -
  Horiz. % 223.91% 130.43% 193.48% 97.83% 130.43% 130.43% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers