Highlights

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

Stock [DFCITY]: 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS