Highlights

[HOKHENG] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     11.76%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 42,700 43,022 37,494 33,060 30,048 0 0 -
  QoQ % -0.75% 14.74% 13.41% 10.02% 0.00% 0.00% -
  Horiz. % 142.11% 143.18% 124.78% 110.02% 100.00% - -
PBT 2,452 3,383 2,770 2,522 2,304 0 0 -
  QoQ % -27.52% 22.10% 9.86% 9.46% 0.00% 0.00% -
  Horiz. % 106.42% 146.83% 120.25% 109.46% 100.00% - -
Tax -688 -977 -742 -692 -668 0 0 -
  QoQ % 29.58% -31.55% -7.32% -3.59% 0.00% 0.00% -
  Horiz. % 102.99% 146.26% 111.18% 103.59% 100.00% - -
NP 1,764 2,406 2,028 1,830 1,636 0 0 -
  QoQ % -26.68% 18.64% 10.82% 11.86% 0.00% 0.00% -
  Horiz. % 107.82% 147.07% 123.96% 111.86% 100.00% - -
NP to SH 1,752 2,414 2,020 1,824 1,632 0 0 -
  QoQ % -27.42% 19.50% 10.75% 11.76% 0.00% 0.00% -
  Horiz. % 107.35% 147.92% 123.77% 111.76% 100.00% - -
Tax Rate 28.06 % 28.88 % 26.80 % 27.44 % 28.99 % - % - % -
  QoQ % -2.84% 7.76% -2.33% -5.35% 0.00% 0.00% -
  Horiz. % 96.79% 99.62% 92.45% 94.65% 100.00% - -
Total Cost 40,936 40,616 35,466 31,230 28,412 0 0 -
  QoQ % 0.79% 14.52% 13.57% 9.92% 0.00% 0.00% -
  Horiz. % 144.08% 142.95% 124.83% 109.92% 100.00% - -
Net Worth 49,143 44,285 43,346 42,813 42,224 - - -
  QoQ % 10.97% 2.17% 1.24% 1.40% 0.00% 0.00% -
  Horiz. % 116.39% 104.88% 102.66% 101.40% 100.00% - -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 718 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 29.76 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 49,143 44,285 43,346 42,813 42,224 - - -
  QoQ % 10.97% 2.17% 1.24% 1.40% 0.00% 0.00% -
  Horiz. % 116.39% 104.88% 102.66% 101.40% 100.00% - -
NOSH 79,636 71,845 71,800 71,811 71,578 - - -
  QoQ % 10.84% 0.06% -0.01% 0.32% 0.00% 0.00% -
  Horiz. % 111.26% 100.37% 100.31% 100.32% 100.00% - -
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.13 % 5.59 % 5.41 % 5.54 % 5.44 % - % - % -
  QoQ % -26.12% 3.33% -2.35% 1.84% 0.00% 0.00% -
  Horiz. % 75.92% 102.76% 99.45% 101.84% 100.00% - -
ROE 3.57 % 5.45 % 4.66 % 4.26 % 3.87 % - % - % -
  QoQ % -34.50% 16.95% 9.39% 10.08% 0.00% 0.00% -
  Horiz. % 92.25% 140.83% 120.41% 110.08% 100.00% - -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 53.62 59.88 52.22 46.04 41.98 - - -
  QoQ % -10.45% 14.67% 13.42% 9.67% 0.00% 0.00% -
  Horiz. % 127.73% 142.64% 124.39% 109.67% 100.00% - -
EPS 2.20 3.36 2.81 2.54 2.28 0.00 0.00 -
  QoQ % -34.52% 19.57% 10.63% 11.40% 0.00% 0.00% -
  Horiz. % 96.49% 147.37% 123.25% 111.40% 100.00% - -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.6171 0.6164 0.6037 0.5962 0.5899 0.0000 - -
  QoQ % 0.11% 2.10% 1.26% 1.07% 0.00% 0.00% -
  Horiz. % 104.61% 104.49% 102.34% 101.07% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 48.52 48.89 42.61 37.57 34.15 - - -
  QoQ % -0.76% 14.74% 13.41% 10.01% 0.00% 0.00% -
  Horiz. % 142.08% 143.16% 124.77% 110.01% 100.00% - -
EPS 1.99 2.74 2.30 2.07 1.85 0.00 0.00 -
  QoQ % -27.37% 19.13% 11.11% 11.89% 0.00% 0.00% -
  Horiz. % 107.57% 148.11% 124.32% 111.89% 100.00% - -
DPS 0.00 0.82 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5585 0.5033 0.4926 0.4865 0.4798 0.0000 - -
  QoQ % 10.97% 2.17% 1.25% 1.40% 0.00% 0.00% -
  Horiz. % 116.40% 104.90% 102.67% 101.40% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 - - -
Price 0.4050 0.4400 0.4300 0.4900 0.5200 0.0000 0.0000 -
P/RPS 0.76 0.73 0.82 1.06 1.24 0.00 0.00 -
  QoQ % 4.11% -10.98% -22.64% -14.52% 0.00% 0.00% -
  Horiz. % 61.29% 58.87% 66.13% 85.48% 100.00% - -
P/EPS 18.41 13.10 15.28 19.29 22.81 0.00 0.00 -
  QoQ % 40.53% -14.27% -20.79% -15.43% 0.00% 0.00% -
  Horiz. % 80.71% 57.43% 66.99% 84.57% 100.00% - -
EY 5.43 7.64 6.54 5.18 4.38 0.00 0.00 -
  QoQ % -28.93% 16.82% 26.25% 18.26% 0.00% 0.00% -
  Horiz. % 123.97% 174.43% 149.32% 118.26% 100.00% - -
DY 0.00 2.27 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.66 0.71 0.71 0.82 0.88 0.00 0.00 -
  QoQ % -7.04% 0.00% -13.41% -6.82% 0.00% 0.00% -
  Horiz. % 75.00% 80.68% 80.68% 93.18% 100.00% - -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 29/11/10 23/08/10 21/05/10 - - -
Price 0.3500 0.4000 0.4000 0.5300 0.4600 0.0000 0.0000 -
P/RPS 0.65 0.67 0.77 1.15 1.10 0.00 0.00 -
  QoQ % -2.99% -12.99% -33.04% 4.55% 0.00% 0.00% -
  Horiz. % 59.09% 60.91% 70.00% 104.55% 100.00% - -
P/EPS 15.91 11.90 14.22 20.87 20.18 0.00 0.00 -
  QoQ % 33.70% -16.32% -31.86% 3.42% 0.00% 0.00% -
  Horiz. % 78.84% 58.97% 70.47% 103.42% 100.00% - -
EY 6.29 8.40 7.03 4.79 4.96 0.00 0.00 -
  QoQ % -25.12% 19.49% 46.76% -3.43% 0.00% 0.00% -
  Horiz. % 126.81% 169.35% 141.73% 96.57% 100.00% - -
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.57 0.65 0.66 0.89 0.78 0.00 0.00 -
  QoQ % -12.31% -1.52% -25.84% 14.10% 0.00% 0.00% -
  Horiz. % 73.08% 83.33% 84.62% 114.10% 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.
 


 

210  159  557  1370 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 ISTONE 0.205-0.02 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.345+0.01 
 HSI-H8F 0.39-0.03 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers