Highlights

[DFCITY] YoY TTM Result on 2015-06-30 [#2]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -11.52%    YoY -     -36.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 32,714 56,080 36,977 42,983 38,814 37,085 33,757 -0.52%
  YoY % -41.67% 51.66% -13.97% 10.74% 4.66% 9.86% -
  Horiz. % 96.91% 166.13% 109.54% 127.33% 114.98% 109.86% 100.00%
PBT 521 2,039 1,474 1,776 2,037 526 3,010 -25.34%
  YoY % -74.45% 38.33% -17.00% -12.81% 287.26% -82.52% -
  Horiz. % 17.31% 67.74% 48.97% 59.00% 67.67% 17.48% 100.00%
Tax -208 -926 -649 -879 -625 -287 -926 -22.02%
  YoY % 77.54% -42.68% 26.17% -40.64% -117.77% 69.01% -
  Horiz. % 22.46% 100.00% 70.09% 94.92% 67.49% 30.99% 100.00%
NP 313 1,113 825 897 1,412 239 2,084 -27.08%
  YoY % -71.88% 34.91% -8.03% -36.47% 490.79% -88.53% -
  Horiz. % 15.02% 53.41% 39.59% 43.04% 67.75% 11.47% 100.00%
NP to SH 325 1,133 809 945 1,490 392 2,081 -26.61%
  YoY % -71.32% 40.05% -14.39% -36.58% 280.10% -81.16% -
  Horiz. % 15.62% 54.44% 38.88% 45.41% 71.60% 18.84% 100.00%
Tax Rate 39.92 % 45.41 % 44.03 % 49.49 % 30.68 % 54.56 % 30.76 % 4.44%
  YoY % -12.09% 3.13% -11.03% 61.31% -43.77% 77.37% -
  Horiz. % 129.78% 147.63% 143.14% 160.89% 99.74% 177.37% 100.00%
Total Cost 32,401 54,967 36,152 42,086 37,402 36,846 31,673 0.38%
  YoY % -41.05% 52.04% -14.10% 12.52% 1.51% 16.33% -
  Horiz. % 102.30% 173.55% 114.14% 132.88% 118.09% 116.33% 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 0 0 0 0 0 0 797 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 38.32 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 0.96 % 1.98 % 2.23 % 2.09 % 3.64 % 0.64 % 6.17 % -26.65%
  YoY % -51.52% -11.21% 6.70% -42.58% 468.75% -89.63% -
  Horiz. % 15.56% 32.09% 36.14% 33.87% 59.00% 10.37% 100.00%
ROE 0.56 % 2.06 % 1.56 % 1.75 % 2.88 % 0.79 % 3.59 % -26.62%
  YoY % -72.82% 32.05% -10.86% -39.24% 264.56% -77.99% -
  Horiz. % 15.60% 57.38% 43.45% 48.75% 80.22% 22.01% 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 40.91 70.13 48.02 52.69 48.87 47.24 41.86 -0.38%
  YoY % -41.67% 46.04% -8.86% 7.82% 3.45% 12.85% -
  Horiz. % 97.73% 167.53% 114.72% 125.87% 116.75% 112.85% 100.00%
EPS 0.41 1.42 1.05 1.16 1.88 0.50 2.58 -26.39%
  YoY % -71.13% 35.24% -9.48% -38.30% 276.00% -80.62% -
  Horiz. % 15.89% 55.04% 40.70% 44.96% 72.87% 19.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 37.18 63.73 42.02 48.85 44.11 42.14 38.36 -0.52%
  YoY % -41.66% 51.67% -13.98% 10.75% 4.67% 9.85% -
  Horiz. % 96.92% 166.14% 109.54% 127.35% 114.99% 109.85% 100.00%
EPS 0.37 1.29 0.92 1.07 1.69 0.45 2.36 -26.56%
  YoY % -71.32% 40.22% -14.02% -36.69% 275.56% -80.93% -
  Horiz. % 15.68% 54.66% 38.98% 45.34% 71.61% 19.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 1.09 0.46 0.68 0.65 0.89 0.61 0.69 7.91%
  YoY % 136.96% -32.35% 4.62% -26.97% 45.90% -11.59% -
  Horiz. % 157.97% 66.67% 98.55% 94.20% 128.99% 88.41% 100.00%
P/EPS 109.49 22.58 30.93 29.35 23.19 58.07 11.24 46.11%
  YoY % 384.90% -27.00% 5.38% 26.56% -60.07% 416.64% -
  Horiz. % 974.11% 200.89% 275.18% 261.12% 206.32% 516.64% 100.00%
EY 0.91 4.43 3.23 3.41 4.31 1.72 8.90 -31.61%
  YoY % -79.46% 37.15% -5.28% -20.88% 150.58% -80.67% -
  Horiz. % 10.22% 49.78% 36.29% 38.31% 48.43% 19.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 1.23 0.48 0.67 0.66 0.86 0.67 0.67 10.65%
  YoY % 156.25% -28.36% 1.52% -23.26% 28.36% 0.00% -
  Horiz. % 183.58% 71.64% 100.00% 98.51% 128.36% 100.00% 100.00%
P/EPS 124.25 24.00 30.46 30.21 22.39 63.08 10.85 50.11%
  YoY % 417.71% -21.21% 0.83% 34.93% -64.51% 481.38% -
  Horiz. % 1,145.16% 221.20% 280.74% 278.43% 206.36% 581.38% 100.00%
EY 0.80 4.17 3.28 3.31 4.47 1.59 9.22 -33.45%
  YoY % -80.82% 27.13% -0.91% -25.95% 181.13% -82.75% -
  Horiz. % 8.68% 45.23% 35.57% 35.90% 48.48% 17.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS