Highlights

[DFCITY] YoY TTM 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 -     5.93%    YoY -     -0.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 27,779 32,052 54,078 38,765 41,952 38,226 37,972 -5.07%
  YoY % -13.33% -40.73% 39.50% -7.60% 9.75% 0.67% -
  Horiz. % 73.16% 84.41% 142.42% 102.09% 110.48% 100.67% 100.00%
PBT -1,575 611 1,924 1,437 1,782 2,009 424 -
  YoY % -357.77% -68.24% 33.89% -19.36% -11.30% 373.82% -
  Horiz. % -371.46% 144.10% 453.77% 338.92% 420.28% 473.82% 100.00%
Tax -382 -278 -795 -597 -932 -648 -286 4.94%
  YoY % -37.41% 65.03% -33.17% 35.94% -43.83% -126.57% -
  Horiz. % 133.57% 97.20% 277.97% 208.74% 325.87% 226.57% 100.00%
NP -1,957 333 1,129 840 850 1,361 138 -
  YoY % -687.69% -70.50% 34.40% -1.18% -37.55% 886.23% -
  Horiz. % -1,418.12% 241.30% 818.12% 608.70% 615.94% 986.23% 100.00%
NP to SH -1,962 347 1,145 857 863 1,410 328 -
  YoY % -665.42% -69.69% 33.61% -0.70% -38.79% 329.88% -
  Horiz. % -598.17% 105.79% 349.09% 261.28% 263.11% 429.88% 100.00%
Tax Rate - % 45.50 % 41.32 % 41.54 % 52.30 % 32.25 % 67.45 % -
  YoY % 0.00% 10.12% -0.53% -20.57% 62.17% -52.19% -
  Horiz. % 0.00% 67.46% 61.26% 61.59% 77.54% 47.81% 100.00%
Total Cost 29,736 31,719 52,949 37,925 41,102 36,865 37,834 -3.93%
  YoY % -6.25% -40.10% 39.62% -7.73% 11.49% -2.56% -
  Horiz. % 78.60% 83.84% 139.95% 100.24% 108.64% 97.44% 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 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
30/09/19 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 -7.04 % 1.04 % 2.09 % 2.17 % 2.03 % 3.56 % 0.36 % -
  YoY % -776.92% -50.24% -3.69% 6.90% -42.98% 888.89% -
  Horiz. % -1,955.56% 288.89% 580.56% 602.78% 563.89% 988.89% 100.00%
ROE -3.27 % 0.60 % 2.08 % 1.58 % 1.61 % 2.65 % 0.64 % -
  YoY % -645.00% -71.15% 31.65% -1.86% -39.25% 314.06% -
  Horiz. % -510.94% 93.75% 325.00% 246.88% 251.56% 414.06% 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 32.25 40.08 67.63 48.10 51.85 46.94 46.90 -6.05%
  YoY % -19.54% -40.74% 40.60% -7.23% 10.46% 0.09% -
  Horiz. % 68.76% 85.46% 144.20% 102.56% 110.55% 100.09% 100.00%
EPS -2.28 0.43 1.43 1.06 1.07 1.73 0.41 -
  YoY % -630.23% -69.93% 34.91% -0.93% -38.15% 321.95% -
  Horiz. % -556.10% 104.88% 348.78% 258.54% 260.98% 421.95% 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 31.57 36.42 61.45 44.05 47.67 43.44 43.15 -5.07%
  YoY % -13.32% -40.73% 39.50% -7.59% 9.74% 0.67% -
  Horiz. % 73.16% 84.40% 142.41% 102.09% 110.48% 100.67% 100.00%
EPS -2.23 0.39 1.30 0.97 0.98 1.60 0.37 -
  YoY % -671.79% -70.00% 34.02% -1.02% -38.75% 332.43% -
  Horiz. % -602.70% 105.41% 351.35% 262.16% 264.86% 432.43% 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 1.61 1.07 0.47 0.58 0.77 0.87 0.62 17.23%
  YoY % 50.47% 127.66% -18.97% -24.68% -11.49% 40.32% -
  Horiz. % 259.68% 172.58% 75.81% 93.55% 124.19% 140.32% 100.00%
P/EPS -22.83 99.09 22.35 26.33 37.50 23.68 71.59 -
  YoY % -123.04% 343.36% -15.12% -29.79% 58.36% -66.92% -
  Horiz. % -31.89% 138.41% 31.22% 36.78% 52.38% 33.08% 100.00%
EY -4.38 1.01 4.47 3.80 2.67 4.22 1.40 -
  YoY % -533.66% -77.40% 17.63% 42.32% -36.73% 201.43% -
  Horiz. % -312.86% 72.14% 319.29% 271.43% 190.71% 301.43% 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 2.23 1.09 0.91 0.63 0.77 0.83 0.62 23.77%
  YoY % 104.59% 19.78% 44.44% -18.18% -7.23% 33.87% -
  Horiz. % 359.68% 175.81% 146.77% 101.61% 124.19% 133.87% 100.00%
P/EPS -31.61 100.24 42.95 28.68 37.50 22.52 71.59 -
  YoY % -131.53% 133.39% 49.76% -23.52% 66.52% -68.54% -
  Horiz. % -44.15% 140.02% 59.99% 40.06% 52.38% 31.46% 100.00%
EY -3.16 1.00 2.33 3.49 2.67 4.44 1.40 -
  YoY % -416.00% -57.08% -33.24% 30.71% -39.86% 217.14% -
  Horiz. % -225.71% 71.43% 166.43% 249.29% 190.71% 317.14% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

286  394  584  1167 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.255+0.03 
 LAMBO 0.0350.00 
 MAHSING 1.36+0.12 
 KTB 0.165+0.05 
 XOX 0.12-0.005 
 LUSTER-WA 0.155+0.025 
 MLAB 0.03-0.005 
 AT 0.100.00 
 PHB 0.03+0.01 
 SALCON-WB 0.15+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!

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. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. SUPERMAX - BEYOND GLOVES !!! freetospeak
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
PARTNERS & BROKERS