Highlights

[HOKHENG] YoY TTM Result on 2018-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -60.81%    YoY -     -84.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 30,950 37,207 56,684 37,933 39,954 39,719 34,718 -1.90%
  YoY % -16.82% -34.36% 49.43% -5.06% 0.59% 14.40% -
  Horiz. % 89.15% 107.17% 163.27% 109.26% 115.08% 114.40% 100.00%
PBT 670 1,141 1,649 1,848 1,667 1,551 1,040 -7.06%
  YoY % -41.28% -30.81% -10.77% 10.86% 7.48% 49.13% -
  Horiz. % 64.42% 109.71% 158.56% 177.69% 160.29% 149.13% 100.00%
Tax -543 -288 -799 -902 -836 -579 -316 9.44%
  YoY % -88.54% 63.95% 11.42% -7.89% -44.39% -83.23% -
  Horiz. % 171.84% 91.14% 252.85% 285.44% 264.56% 183.23% 100.00%
NP 127 853 850 946 831 972 724 -25.17%
  YoY % -85.11% 0.35% -10.15% 13.84% -14.51% 34.25% -
  Horiz. % 17.54% 117.82% 117.40% 130.66% 114.78% 134.25% 100.00%
NP to SH 136 866 861 968 867 1,169 729 -24.40%
  YoY % -84.30% 0.58% -11.05% 11.65% -25.83% 60.36% -
  Horiz. % 18.66% 118.79% 118.11% 132.78% 118.93% 160.36% 100.00%
Tax Rate 81.04 % 25.24 % 48.45 % 48.81 % 50.15 % 37.33 % 30.38 % 17.76%
  YoY % 221.08% -47.91% -0.74% -2.67% 34.34% 22.88% -
  Horiz. % 266.75% 83.08% 159.48% 160.66% 165.08% 122.88% 100.00%
Total Cost 30,823 36,354 55,834 36,987 39,123 38,747 33,994 -1.62%
  YoY % -15.21% -34.89% 50.96% -5.46% 0.97% 13.98% -
  Horiz. % 90.67% 106.94% 164.25% 108.80% 115.09% 113.98% 100.00%
Net Worth 57,396 54,973 54,120 53,256 48,582 51,546 50,478 2.16%
  YoY % 4.41% 1.58% 1.62% 9.62% -5.75% 2.12% -
  Horiz. % 113.70% 108.90% 107.21% 105.50% 96.24% 102.12% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 57,396 54,973 54,120 53,256 48,582 51,546 50,478 2.16%
  YoY % 4.41% 1.58% 1.62% 9.62% -5.75% 2.12% -
  Horiz. % 113.70% 108.90% 107.21% 105.50% 96.24% 102.12% 100.00%
NOSH 79,961 79,961 80,000 80,000 74,285 80,140 80,303 -0.07%
  YoY % 0.00% -0.05% -0.00% 7.69% -7.31% -0.20% -
  Horiz. % 99.57% 99.57% 99.62% 99.62% 92.51% 99.80% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.41 % 2.29 % 1.50 % 2.49 % 2.08 % 2.45 % 2.09 % -23.76%
  YoY % -82.10% 52.67% -39.76% 19.71% -15.10% 17.22% -
  Horiz. % 19.62% 109.57% 71.77% 119.14% 99.52% 117.22% 100.00%
ROE 0.24 % 1.58 % 1.59 % 1.82 % 1.78 % 2.27 % 1.44 % -25.81%
  YoY % -84.81% -0.63% -12.64% 2.25% -21.59% 57.64% -
  Horiz. % 16.67% 109.72% 110.42% 126.39% 123.61% 157.64% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 38.71 46.53 70.86 47.42 53.78 49.56 43.23 -1.82%
  YoY % -16.81% -34.34% 49.43% -11.83% 8.51% 14.64% -
  Horiz. % 89.54% 107.63% 163.91% 109.69% 124.40% 114.64% 100.00%
EPS 0.17 1.08 1.08 1.21 1.17 1.46 0.91 -24.38%
  YoY % -84.26% 0.00% -10.74% 3.42% -19.86% 60.44% -
  Horiz. % 18.68% 118.68% 118.68% 132.97% 128.57% 160.44% 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 0.7178 0.6875 0.6765 0.6657 0.6540 0.6432 0.6286 2.24%
  YoY % 4.41% 1.63% 1.62% 1.79% 1.68% 2.32% -
  Horiz. % 114.19% 109.37% 107.62% 105.90% 104.04% 102.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 35.17 42.28 64.42 43.11 45.40 45.14 39.45 -1.89%
  YoY % -16.82% -34.37% 49.43% -5.04% 0.58% 14.42% -
  Horiz. % 89.15% 107.17% 163.30% 109.28% 115.08% 114.42% 100.00%
EPS 0.15 0.98 0.98 1.10 0.99 1.33 0.83 -24.80%
  YoY % -84.69% 0.00% -10.91% 11.11% -25.56% 60.24% -
  Horiz. % 18.07% 118.07% 118.07% 132.53% 119.28% 160.24% 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 0.6523 0.6247 0.6150 0.6052 0.5521 0.5858 0.5736 2.16%
  YoY % 4.42% 1.58% 1.62% 9.62% -5.75% 2.13% -
  Horiz. % 113.72% 108.91% 107.22% 105.51% 96.25% 102.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.4750 0.4700 0.2900 0.4000 0.3550 0.3400 0.3300 -
P/RPS 1.23 1.01 0.41 0.84 0.66 0.69 0.76 8.35%
  YoY % 21.78% 146.34% -51.19% 27.27% -4.35% -9.21% -
  Horiz. % 161.84% 132.89% 53.95% 110.53% 86.84% 90.79% 100.00%
P/EPS 279.28 43.40 26.95 33.06 30.42 23.31 36.35 40.45%
  YoY % 543.50% 61.04% -18.48% 8.68% 30.50% -35.87% -
  Horiz. % 768.31% 119.39% 74.14% 90.95% 83.69% 64.13% 100.00%
EY 0.36 2.30 3.71 3.03 3.29 4.29 2.75 -28.73%
  YoY % -84.35% -38.01% 22.44% -7.90% -23.31% 56.00% -
  Horiz. % 13.09% 83.64% 134.91% 110.18% 119.64% 156.00% 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 0.66 0.68 0.43 0.60 0.54 0.53 0.52 4.05%
  YoY % -2.94% 58.14% -28.33% 11.11% 1.89% 1.92% -
  Horiz. % 126.92% 130.77% 82.69% 115.38% 103.85% 101.92% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.5500 0.4050 0.3600 0.3500 0.4000 0.4350 0.2900 -
P/RPS 1.42 0.87 0.51 0.74 0.74 0.88 0.67 13.33%
  YoY % 63.22% 70.59% -31.08% 0.00% -15.91% 31.34% -
  Horiz. % 211.94% 129.85% 76.12% 110.45% 110.45% 131.34% 100.00%
P/EPS 323.37 37.40 33.45 28.93 34.27 29.82 31.94 47.06%
  YoY % 764.63% 11.81% 15.62% -15.58% 14.92% -6.64% -
  Horiz. % 1,012.43% 117.09% 104.73% 90.58% 107.29% 93.36% 100.00%
EY 0.31 2.67 2.99 3.46 2.92 3.35 3.13 -31.97%
  YoY % -88.39% -10.70% -13.58% 18.49% -12.84% 7.03% -
  Horiz. % 9.90% 85.30% 95.53% 110.54% 93.29% 107.03% 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 0.77 0.59 0.53 0.53 0.61 0.68 0.46 8.96%
  YoY % 30.51% 11.32% 0.00% -13.11% -10.29% 47.83% -
  Horiz. % 167.39% 128.26% 115.22% 115.22% 132.61% 147.83% 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.
 


 

338  187  533  1133 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 VC 0.25-0.02 
 HSI-C5H 0.28+0.005 
 HSI-C5J 0.25+0.01 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 EKOVEST 0.7750.00 
 KNM 0.195+0.005 
Partners & Brokers