Highlights

[HOKHENG] YoY TTM Result on 2017-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     43.06%    YoY -     40.05%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 28,054 32,714 56,080 36,977 42,983 38,814 37,085 -4.54%
  YoY % -14.24% -41.67% 51.66% -13.97% 10.74% 4.66% -
  Horiz. % 75.65% 88.21% 151.22% 99.71% 115.90% 104.66% 100.00%
PBT -1,292 521 2,039 1,474 1,776 2,037 526 -
  YoY % -347.98% -74.45% 38.33% -17.00% -12.81% 287.26% -
  Horiz. % -245.63% 99.05% 387.64% 280.23% 337.64% 387.26% 100.00%
Tax -223 -208 -926 -649 -879 -625 -287 -4.12%
  YoY % -7.21% 77.54% -42.68% 26.17% -40.64% -117.77% -
  Horiz. % 77.70% 72.47% 322.65% 226.13% 306.27% 217.77% 100.00%
NP -1,515 313 1,113 825 897 1,412 239 -
  YoY % -584.03% -71.88% 34.91% -8.03% -36.47% 490.79% -
  Horiz. % -633.89% 130.96% 465.69% 345.19% 375.31% 590.79% 100.00%
NP to SH -1,512 325 1,133 809 945 1,490 392 -
  YoY % -565.23% -71.32% 40.05% -14.39% -36.58% 280.10% -
  Horiz. % -385.71% 82.91% 289.03% 206.38% 241.07% 380.10% 100.00%
Tax Rate - % 39.92 % 45.41 % 44.03 % 49.49 % 30.68 % 54.56 % -
  YoY % 0.00% -12.09% 3.13% -11.03% 61.31% -43.77% -
  Horiz. % 0.00% 73.17% 83.23% 80.70% 90.71% 56.23% 100.00%
Total Cost 29,569 32,401 54,967 36,152 42,086 37,402 36,846 -3.60%
  YoY % -8.74% -41.05% 52.04% -14.10% 12.52% 1.51% -
  Horiz. % 80.25% 87.94% 149.18% 98.12% 114.22% 101.51% 100.00%
Net Worth 6,023,700 57,579 54,965 51,828 54,119 51,747 49,682 122.39%
  YoY % 10,361.46% 4.76% 6.05% -4.23% 4.58% 4.16% -
  Horiz. % 12,124.35% 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 0 0 0 0 0 0 0 -
  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 6,023,700 57,579 54,965 51,828 54,119 51,747 49,682 122.39%
  YoY % 10,361.46% 4.76% 6.05% -4.23% 4.58% 4.16% -
  Horiz. % 12,124.35% 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 -5.40 % 0.96 % 1.98 % 2.23 % 2.09 % 3.64 % 0.64 % -
  YoY % -662.50% -51.52% -11.21% 6.70% -42.58% 468.75% -
  Horiz. % -843.75% 150.00% 309.38% 348.44% 326.56% 568.75% 100.00%
ROE -0.03 % 0.56 % 2.06 % 1.56 % 1.75 % 2.88 % 0.79 % -
  YoY % -105.36% -72.82% 32.05% -10.86% -39.24% 264.56% -
  Horiz. % -3.80% 70.89% 260.76% 197.47% 221.52% 364.56% 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 32.57 40.91 70.13 48.02 52.69 48.87 47.24 -6.01%
  YoY % -20.39% -41.67% 46.04% -8.86% 7.82% 3.45% -
  Horiz. % 68.95% 86.60% 148.45% 101.65% 111.54% 103.45% 100.00%
EPS -1.76 0.41 1.42 1.05 1.16 1.88 0.50 -
  YoY % -529.27% -71.13% 35.24% -9.48% -38.30% 276.00% -
  Horiz. % -352.00% 82.00% 284.00% 210.00% 232.00% 376.00% 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 69.9300 0.7201 0.6874 0.6731 0.6634 0.6515 0.6329 118.98%
  YoY % 9,611.15% 4.76% 2.12% 1.46% 1.83% 2.94% -
  Horiz. % 11,049.14% 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 31.88 37.18 63.73 42.02 48.85 44.11 42.14 -4.54%
  YoY % -14.25% -41.66% 51.67% -13.98% 10.75% 4.67% -
  Horiz. % 75.65% 88.23% 151.23% 99.72% 115.92% 104.67% 100.00%
EPS -1.72 0.37 1.29 0.92 1.07 1.69 0.45 -
  YoY % -564.86% -71.32% 40.22% -14.02% -36.69% 275.56% -
  Horiz. % -382.22% 82.22% 286.67% 204.44% 237.78% 375.56% 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 68.4542 0.6543 0.6246 0.5890 0.6150 0.5881 0.5646 122.39%
  YoY % 10,362.21% 4.76% 6.04% -4.23% 4.57% 4.16% -
  Horiz. % 12,124.37% 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 1.69 1.09 0.46 0.68 0.65 0.89 0.61 18.50%
  YoY % 55.05% 136.96% -32.35% 4.62% -26.97% 45.90% -
  Horiz. % 277.05% 178.69% 75.41% 111.48% 106.56% 145.90% 100.00%
P/EPS -31.33 109.49 22.58 30.93 29.35 23.19 58.07 -
  YoY % -128.61% 384.90% -27.00% 5.38% 26.56% -60.07% -
  Horiz. % -53.95% 188.55% 38.88% 53.26% 50.54% 39.93% 100.00%
EY -3.19 0.91 4.43 3.23 3.41 4.31 1.72 -
  YoY % -450.55% -79.46% 37.15% -5.28% -20.88% 150.58% -
  Horiz. % -185.47% 52.91% 257.56% 187.79% 198.26% 250.58% 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 0.01 0.62 0.47 0.48 0.51 0.67 0.46 -47.16%
  YoY % -98.39% 31.91% -2.08% -5.88% -23.88% 45.65% -
  Horiz. % 2.17% 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 26/08/19 27/08/18 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 -
Price 0.5700 0.5050 0.3400 0.3200 0.3500 0.4200 0.3150 -
P/RPS 1.75 1.23 0.48 0.67 0.66 0.86 0.67 17.34%
  YoY % 42.28% 156.25% -28.36% 1.52% -23.26% 28.36% -
  Horiz. % 261.19% 183.58% 71.64% 100.00% 98.51% 128.36% 100.00%
P/EPS -32.47 124.25 24.00 30.46 30.21 22.39 63.08 -
  YoY % -126.13% 417.71% -21.21% 0.83% 34.93% -64.51% -
  Horiz. % -51.47% 196.97% 38.05% 48.29% 47.89% 35.49% 100.00%
EY -3.08 0.80 4.17 3.28 3.31 4.47 1.59 -
  YoY % -485.00% -80.82% 27.13% -0.91% -25.95% 181.13% -
  Horiz. % -193.71% 50.31% 262.26% 206.29% 208.18% 281.13% 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 0.01 0.70 0.49 0.48 0.53 0.64 0.50 -47.88%
  YoY % -98.57% 42.86% 2.08% -9.43% -17.19% 28.00% -
  Horiz. % 2.00% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers