Highlights

[HOKHENG] YoY TTM Result on 2018-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -49.92%    YoY -     -71.32%
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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers