Highlights

[DFCITY] YoY TTM Result on 2019-09-30 [#3]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 25-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -29.76%    YoY -     -665.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 14,430 27,779 32,052 54,078 38,765 41,952 38,226 -14.97%
  YoY % -48.05% -13.33% -40.73% 39.50% -7.60% 9.75% -
  Horiz. % 37.75% 72.67% 83.85% 141.47% 101.41% 109.75% 100.00%
PBT -5,787 -1,575 611 1,924 1,437 1,782 2,009 -
  YoY % -267.43% -357.77% -68.24% 33.89% -19.36% -11.30% -
  Horiz. % -288.05% -78.40% 30.41% 95.77% 71.53% 88.70% 100.00%
Tax 68 -382 -278 -795 -597 -932 -648 -
  YoY % 117.80% -37.41% 65.03% -33.17% 35.94% -43.83% -
  Horiz. % -10.49% 58.95% 42.90% 122.69% 92.13% 143.83% 100.00%
NP -5,719 -1,957 333 1,129 840 850 1,361 -
  YoY % -192.23% -687.69% -70.50% 34.40% -1.18% -37.55% -
  Horiz. % -420.21% -143.79% 24.47% 82.95% 61.72% 62.45% 100.00%
NP to SH -5,125 -1,962 347 1,145 857 863 1,410 -
  YoY % -161.21% -665.42% -69.69% 33.61% -0.70% -38.79% -
  Horiz. % -363.48% -139.15% 24.61% 81.21% 60.78% 61.21% 100.00%
Tax Rate - % - % 45.50 % 41.32 % 41.54 % 52.30 % 32.25 % -
  YoY % 0.00% 0.00% 10.12% -0.53% -20.57% 62.17% -
  Horiz. % 0.00% 0.00% 141.09% 128.12% 128.81% 162.17% 100.00%
Total Cost 20,149 29,736 31,719 52,949 37,925 41,102 36,865 -9.57%
  YoY % -32.24% -6.25% -40.10% 39.62% -7.73% 11.49% -
  Horiz. % 54.66% 80.66% 86.04% 143.63% 102.88% 111.49% 100.00%
Net Worth 54,506 59,952 57,747 55,117 54,380 53,764 53,229 0.40%
  YoY % -9.08% 3.82% 4.77% 1.35% 1.15% 1.00% -
  Horiz. % 102.40% 112.63% 108.49% 103.55% 102.16% 101.00% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 54,506 59,952 57,747 55,117 54,380 53,764 53,229 0.40%
  YoY % -9.08% 3.82% 4.77% 1.35% 1.15% 1.00% -
  Horiz. % 102.40% 112.63% 108.49% 103.55% 102.16% 101.00% 100.00%
NOSH 87,957 86,139 79,961 79,961 80,588 80,909 81,428 1.29%
  YoY % 2.11% 7.73% 0.00% -0.78% -0.40% -0.64% -
  Horiz. % 108.02% 105.78% 98.20% 98.20% 98.97% 99.36% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -39.63 % -7.04 % 1.04 % 2.09 % 2.17 % 2.03 % 3.56 % -
  YoY % -462.93% -776.92% -50.24% -3.69% 6.90% -42.98% -
  Horiz. % -1,113.20% -197.75% 29.21% 58.71% 60.96% 57.02% 100.00%
ROE -9.40 % -3.27 % 0.60 % 2.08 % 1.58 % 1.61 % 2.65 % -
  YoY % -187.46% -645.00% -71.15% 31.65% -1.86% -39.25% -
  Horiz. % -354.72% -123.40% 22.64% 78.49% 59.62% 60.75% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 16.41 32.25 40.08 67.63 48.10 51.85 46.94 -16.05%
  YoY % -49.12% -19.54% -40.74% 40.60% -7.23% 10.46% -
  Horiz. % 34.96% 68.70% 85.39% 144.08% 102.47% 110.46% 100.00%
EPS -5.83 -2.28 0.43 1.43 1.06 1.07 1.73 -
  YoY % -155.70% -630.23% -69.93% 34.91% -0.93% -38.15% -
  Horiz. % -336.99% -131.79% 24.86% 82.66% 61.27% 61.85% 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 0.6197 0.6960 0.7222 0.6893 0.6748 0.6645 0.6537 -0.89%
  YoY % -10.96% -3.63% 4.77% 2.15% 1.55% 1.65% -
  Horiz. % 94.80% 106.47% 110.48% 105.45% 103.23% 101.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 16.40 31.57 36.42 61.45 44.05 47.67 43.44 -14.97%
  YoY % -48.05% -13.32% -40.73% 39.50% -7.59% 9.74% -
  Horiz. % 37.75% 72.67% 83.84% 141.46% 101.40% 109.74% 100.00%
EPS -5.82 -2.23 0.39 1.30 0.97 0.98 1.60 -
  YoY % -160.99% -671.79% -70.00% 34.02% -1.02% -38.75% -
  Horiz. % -363.75% -139.38% 24.38% 81.25% 60.62% 61.25% 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 0.6194 0.6813 0.6563 0.6264 0.6180 0.6110 0.6049 0.40%
  YoY % -9.09% 3.81% 4.77% 1.36% 1.15% 1.01% -
  Horiz. % 102.40% 112.63% 108.50% 103.55% 102.17% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4900 0.5200 0.4300 0.3200 0.2800 0.4000 0.4100 -
P/RPS 2.99 1.61 1.07 0.47 0.58 0.77 0.87 22.82%
  YoY % 85.71% 50.47% 127.66% -18.97% -24.68% -11.49% -
  Horiz. % 343.68% 185.06% 122.99% 54.02% 66.67% 88.51% 100.00%
P/EPS -8.41 -22.83 99.09 22.35 26.33 37.50 23.68 -
  YoY % 63.16% -123.04% 343.36% -15.12% -29.79% 58.36% -
  Horiz. % -35.52% -96.41% 418.45% 94.38% 111.19% 158.36% 100.00%
EY -11.89 -4.38 1.01 4.47 3.80 2.67 4.22 -
  YoY % -171.46% -533.66% -77.40% 17.63% 42.32% -36.73% -
  Horiz. % -281.75% -103.79% 23.93% 105.92% 90.05% 63.27% 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 0.79 0.75 0.60 0.46 0.41 0.60 0.63 3.84%
  YoY % 5.33% 25.00% 30.43% 12.20% -31.67% -4.76% -
  Horiz. % 125.40% 119.05% 95.24% 73.02% 65.08% 95.24% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 25/11/19 29/11/18 24/11/17 24/11/16 23/11/15 28/11/14 -
Price 0.5000 0.7200 0.4350 0.6150 0.3050 0.4000 0.3900 -
P/RPS 3.05 2.23 1.09 0.91 0.63 0.77 0.83 24.20%
  YoY % 36.77% 104.59% 19.78% 44.44% -18.18% -7.23% -
  Horiz. % 367.47% 268.67% 131.33% 109.64% 75.90% 92.77% 100.00%
P/EPS -8.58 -31.61 100.24 42.95 28.68 37.50 22.52 -
  YoY % 72.86% -131.53% 133.39% 49.76% -23.52% 66.52% -
  Horiz. % -38.10% -140.36% 445.12% 190.72% 127.35% 166.52% 100.00%
EY -11.65 -3.16 1.00 2.33 3.49 2.67 4.44 -
  YoY % -268.67% -416.00% -57.08% -33.24% 30.71% -39.86% -
  Horiz. % -262.39% -71.17% 22.52% 52.48% 78.60% 60.14% 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 0.81 1.03 0.60 0.89 0.45 0.60 0.60 5.12%
  YoY % -21.36% 71.67% -32.58% 97.78% -25.00% 0.00% -
  Horiz. % 135.00% 171.67% 100.00% 148.33% 75.00% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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