Highlights

[DFCITY] YoY TTM Result on 2015-09-30 [#3]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -8.68%    YoY -     -38.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 32,052 54,078 38,765 41,952 38,226 37,972 34,256 -1.10%
  YoY % -40.73% 39.50% -7.60% 9.75% 0.67% 10.85% -
  Horiz. % 93.57% 157.86% 113.16% 122.47% 111.59% 110.85% 100.00%
PBT 611 1,924 1,437 1,782 2,009 424 2,883 -22.78%
  YoY % -68.24% 33.89% -19.36% -11.30% 373.82% -85.29% -
  Horiz. % 21.19% 66.74% 49.84% 61.81% 69.68% 14.71% 100.00%
Tax -278 -795 -597 -932 -648 -286 -913 -17.97%
  YoY % 65.03% -33.17% 35.94% -43.83% -126.57% 68.67% -
  Horiz. % 30.45% 87.08% 65.39% 102.08% 70.97% 31.33% 100.00%
NP 333 1,129 840 850 1,361 138 1,970 -25.63%
  YoY % -70.50% 34.40% -1.18% -37.55% 886.23% -92.99% -
  Horiz. % 16.90% 57.31% 42.64% 43.15% 69.09% 7.01% 100.00%
NP to SH 347 1,145 857 863 1,410 328 1,946 -24.97%
  YoY % -69.69% 33.61% -0.70% -38.79% 329.88% -83.14% -
  Horiz. % 17.83% 58.84% 44.04% 44.35% 72.46% 16.86% 100.00%
Tax Rate 45.50 % 41.32 % 41.54 % 52.30 % 32.25 % 67.45 % 31.67 % 6.22%
  YoY % 10.12% -0.53% -20.57% 62.17% -52.19% 112.98% -
  Horiz. % 143.67% 130.47% 131.17% 165.14% 101.83% 212.98% 100.00%
Total Cost 31,719 52,949 37,925 41,102 36,865 37,834 32,286 -0.29%
  YoY % -40.10% 39.62% -7.73% 11.49% -2.56% 17.18% -
  Horiz. % 98.24% 164.00% 117.47% 127.31% 114.18% 117.18% 100.00%
Net Worth 57,747 55,117 54,380 53,764 53,229 51,503 57,548 0.06%
  YoY % 4.77% 1.35% 1.15% 1.00% 3.35% -10.50% -
  Horiz. % 100.35% 95.78% 94.50% 93.42% 92.50% 89.50% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 % - % - % - % - % - % - % 40.98 % -
  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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 57,747 55,117 54,380 53,764 53,229 51,503 57,548 0.06%
  YoY % 4.77% 1.35% 1.15% 1.00% 3.35% -10.50% -
  Horiz. % 100.35% 95.78% 94.50% 93.42% 92.50% 89.50% 100.00%
NOSH 79,961 79,961 80,588 80,909 81,428 80,967 80,769 -0.17%
  YoY % 0.00% -0.78% -0.40% -0.64% 0.57% 0.25% -
  Horiz. % 99.00% 99.00% 99.78% 100.17% 100.82% 100.25% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.04 % 2.09 % 2.17 % 2.03 % 3.56 % 0.36 % 5.75 % -24.79%
  YoY % -50.24% -3.69% 6.90% -42.98% 888.89% -93.74% -
  Horiz. % 18.09% 36.35% 37.74% 35.30% 61.91% 6.26% 100.00%
ROE 0.60 % 2.08 % 1.58 % 1.61 % 2.65 % 0.64 % 3.38 % -25.02%
  YoY % -71.15% 31.65% -1.86% -39.25% 314.06% -81.07% -
  Horiz. % 17.75% 61.54% 46.75% 47.63% 78.40% 18.93% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.08 67.63 48.10 51.85 46.94 46.90 42.41 -0.94%
  YoY % -40.74% 40.60% -7.23% 10.46% 0.09% 10.59% -
  Horiz. % 94.51% 159.47% 113.42% 122.26% 110.68% 110.59% 100.00%
EPS 0.43 1.43 1.06 1.07 1.73 0.41 2.41 -24.96%
  YoY % -69.93% 34.91% -0.93% -38.15% 321.95% -82.99% -
  Horiz. % 17.84% 59.34% 43.98% 44.40% 71.78% 17.01% 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 0.7222 0.6893 0.6748 0.6645 0.6537 0.6361 0.7125 0.23%
  YoY % 4.77% 2.15% 1.55% 1.65% 2.77% -10.72% -
  Horiz. % 101.36% 96.74% 94.71% 93.26% 91.75% 89.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 36.42 61.45 44.05 47.67 43.44 43.15 38.93 -1.10%
  YoY % -40.73% 39.50% -7.59% 9.74% 0.67% 10.84% -
  Horiz. % 93.55% 157.85% 113.15% 122.45% 111.58% 110.84% 100.00%
EPS 0.39 1.30 0.97 0.98 1.60 0.37 2.21 -25.10%
  YoY % -70.00% 34.02% -1.02% -38.75% 332.43% -83.26% -
  Horiz. % 17.65% 58.82% 43.89% 44.34% 72.40% 16.74% 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 0.6563 0.6264 0.6180 0.6110 0.6049 0.5853 0.6540 0.06%
  YoY % 4.77% 1.36% 1.15% 1.01% 3.35% -10.50% -
  Horiz. % 100.35% 95.78% 94.50% 93.43% 92.49% 89.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4300 0.3200 0.2800 0.4000 0.4100 0.2900 0.3100 -
P/RPS 1.07 0.47 0.58 0.77 0.87 0.62 0.73 6.58%
  YoY % 127.66% -18.97% -24.68% -11.49% 40.32% -15.07% -
  Horiz. % 146.58% 64.38% 79.45% 105.48% 119.18% 84.93% 100.00%
P/EPS 99.09 22.35 26.33 37.50 23.68 71.59 12.87 40.50%
  YoY % 343.36% -15.12% -29.79% 58.36% -66.92% 456.25% -
  Horiz. % 769.93% 173.66% 204.58% 291.38% 183.99% 556.25% 100.00%
EY 1.01 4.47 3.80 2.67 4.22 1.40 7.77 -28.82%
  YoY % -77.40% 17.63% 42.32% -36.73% 201.43% -81.98% -
  Horiz. % 13.00% 57.53% 48.91% 34.36% 54.31% 18.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
  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 0.60 0.46 0.41 0.60 0.63 0.46 0.44 5.30%
  YoY % 30.43% 12.20% -31.67% -4.76% 36.96% 4.55% -
  Horiz. % 136.36% 104.55% 93.18% 136.36% 143.18% 104.55% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 24/11/16 23/11/15 28/11/14 25/11/13 26/11/12 -
Price 0.4350 0.6150 0.3050 0.4000 0.3900 0.2900 0.3100 -
P/RPS 1.09 0.91 0.63 0.77 0.83 0.62 0.73 6.91%
  YoY % 19.78% 44.44% -18.18% -7.23% 33.87% -15.07% -
  Horiz. % 149.32% 124.66% 86.30% 105.48% 113.70% 84.93% 100.00%
P/EPS 100.24 42.95 28.68 37.50 22.52 71.59 12.87 40.77%
  YoY % 133.39% 49.76% -23.52% 66.52% -68.54% 456.25% -
  Horiz. % 778.87% 333.72% 222.84% 291.38% 174.98% 556.25% 100.00%
EY 1.00 2.33 3.49 2.67 4.44 1.40 7.77 -28.93%
  YoY % -57.08% -33.24% 30.71% -39.86% 217.14% -81.98% -
  Horiz. % 12.87% 29.99% 44.92% 34.36% 57.14% 18.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
  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 0.60 0.89 0.45 0.60 0.60 0.46 0.44 5.30%
  YoY % -32.58% 97.78% -25.00% 0.00% 30.43% 4.55% -
  Horiz. % 136.36% 202.27% 102.27% 136.36% 136.36% 104.55% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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