Highlights

[HOKHENG] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     10.75%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 44,156 42,700 43,022 37,494 33,060 30,048 0 -
  QoQ % 3.41% -0.75% 14.74% 13.41% 10.02% 0.00% -
  Horiz. % 146.95% 142.11% 143.18% 124.78% 110.02% 100.00% -
PBT 2,268 2,452 3,383 2,770 2,522 2,304 0 -
  QoQ % -7.50% -27.52% 22.10% 9.86% 9.46% 0.00% -
  Horiz. % 98.44% 106.42% 146.83% 120.25% 109.46% 100.00% -
Tax -598 -688 -977 -742 -692 -668 0 -
  QoQ % 13.08% 29.58% -31.55% -7.32% -3.59% 0.00% -
  Horiz. % 89.52% 102.99% 146.26% 111.18% 103.59% 100.00% -
NP 1,670 1,764 2,406 2,028 1,830 1,636 0 -
  QoQ % -5.33% -26.68% 18.64% 10.82% 11.86% 0.00% -
  Horiz. % 102.08% 107.82% 147.07% 123.96% 111.86% 100.00% -
NP to SH 1,662 1,752 2,414 2,020 1,824 1,632 0 -
  QoQ % -5.14% -27.42% 19.50% 10.75% 11.76% 0.00% -
  Horiz. % 101.84% 107.35% 147.92% 123.77% 111.76% 100.00% -
Tax Rate 26.37 % 28.06 % 28.88 % 26.80 % 27.44 % 28.99 % - % -
  QoQ % -6.02% -2.84% 7.76% -2.33% -5.35% 0.00% -
  Horiz. % 90.96% 96.79% 99.62% 92.45% 94.65% 100.00% -
Total Cost 42,486 40,936 40,616 35,466 31,230 28,412 0 -
  QoQ % 3.79% 0.79% 14.52% 13.57% 9.92% 0.00% -
  Horiz. % 149.54% 144.08% 142.95% 124.83% 109.92% 100.00% -
Net Worth 49,700 49,143 44,285 43,346 42,813 42,224 - -
  QoQ % 1.13% 10.97% 2.17% 1.24% 1.40% 0.00% -
  Horiz. % 117.70% 116.39% 104.88% 102.66% 101.40% 100.00% -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 718 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 29.76 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 49,700 49,143 44,285 43,346 42,813 42,224 - -
  QoQ % 1.13% 10.97% 2.17% 1.24% 1.40% 0.00% -
  Horiz. % 117.70% 116.39% 104.88% 102.66% 101.40% 100.00% -
NOSH 79,903 79,636 71,845 71,800 71,811 71,578 - -
  QoQ % 0.34% 10.84% 0.06% -0.01% 0.32% 0.00% -
  Horiz. % 111.63% 111.26% 100.37% 100.31% 100.32% 100.00% -
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.78 % 4.13 % 5.59 % 5.41 % 5.54 % 5.44 % - % -
  QoQ % -8.47% -26.12% 3.33% -2.35% 1.84% 0.00% -
  Horiz. % 69.49% 75.92% 102.76% 99.45% 101.84% 100.00% -
ROE 3.34 % 3.57 % 5.45 % 4.66 % 4.26 % 3.87 % - % -
  QoQ % -6.44% -34.50% 16.95% 9.39% 10.08% 0.00% -
  Horiz. % 86.30% 92.25% 140.83% 120.41% 110.08% 100.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 55.26 53.62 59.88 52.22 46.04 41.98 - -
  QoQ % 3.06% -10.45% 14.67% 13.42% 9.67% 0.00% -
  Horiz. % 131.63% 127.73% 142.64% 124.39% 109.67% 100.00% -
EPS 2.08 2.20 3.36 2.81 2.54 2.28 0.00 -
  QoQ % -5.45% -34.52% 19.57% 10.63% 11.40% 0.00% -
  Horiz. % 91.23% 96.49% 147.37% 123.25% 111.40% 100.00% -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.6220 0.6171 0.6164 0.6037 0.5962 0.5899 0.0000 -
  QoQ % 0.79% 0.11% 2.10% 1.26% 1.07% 0.00% -
  Horiz. % 105.44% 104.61% 104.49% 102.34% 101.07% 100.00% -
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.18 48.52 48.89 42.61 37.57 34.15 - -
  QoQ % 3.42% -0.76% 14.74% 13.41% 10.01% 0.00% -
  Horiz. % 146.94% 142.08% 143.16% 124.77% 110.01% 100.00% -
EPS 1.89 1.99 2.74 2.30 2.07 1.85 0.00 -
  QoQ % -5.03% -27.37% 19.13% 11.11% 11.89% 0.00% -
  Horiz. % 102.16% 107.57% 148.11% 124.32% 111.89% 100.00% -
DPS 0.00 0.00 0.82 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.5648 0.5585 0.5033 0.4926 0.4865 0.4798 0.0000 -
  QoQ % 1.13% 10.97% 2.17% 1.25% 1.40% 0.00% -
  Horiz. % 117.72% 116.40% 104.90% 102.67% 101.40% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 - -
Price 0.3500 0.4050 0.4400 0.4300 0.4900 0.5200 0.0000 -
P/RPS 0.63 0.76 0.73 0.82 1.06 1.24 0.00 -
  QoQ % -17.11% 4.11% -10.98% -22.64% -14.52% 0.00% -
  Horiz. % 50.81% 61.29% 58.87% 66.13% 85.48% 100.00% -
P/EPS 16.83 18.41 13.10 15.28 19.29 22.81 0.00 -
  QoQ % -8.58% 40.53% -14.27% -20.79% -15.43% 0.00% -
  Horiz. % 73.78% 80.71% 57.43% 66.99% 84.57% 100.00% -
EY 5.94 5.43 7.64 6.54 5.18 4.38 0.00 -
  QoQ % 9.39% -28.93% 16.82% 26.25% 18.26% 0.00% -
  Horiz. % 135.62% 123.97% 174.43% 149.32% 118.26% 100.00% -
DY 0.00 0.00 2.27 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.56 0.66 0.71 0.71 0.82 0.88 0.00 -
  QoQ % -15.15% -7.04% 0.00% -13.41% -6.82% 0.00% -
  Horiz. % 63.64% 75.00% 80.68% 80.68% 93.18% 100.00% -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 25/02/11 29/11/10 23/08/10 21/05/10 - -
Price 0.3100 0.3500 0.4000 0.4000 0.5300 0.4600 0.0000 -
P/RPS 0.56 0.65 0.67 0.77 1.15 1.10 0.00 -
  QoQ % -13.85% -2.99% -12.99% -33.04% 4.55% 0.00% -
  Horiz. % 50.91% 59.09% 60.91% 70.00% 104.55% 100.00% -
P/EPS 14.90 15.91 11.90 14.22 20.87 20.18 0.00 -
  QoQ % -6.35% 33.70% -16.32% -31.86% 3.42% 0.00% -
  Horiz. % 73.84% 78.84% 58.97% 70.47% 103.42% 100.00% -
EY 6.71 6.29 8.40 7.03 4.79 4.96 0.00 -
  QoQ % 6.68% -25.12% 19.49% 46.76% -3.43% 0.00% -
  Horiz. % 135.28% 126.81% 169.35% 141.73% 96.57% 100.00% -
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.50 0.57 0.65 0.66 0.89 0.78 0.00 -
  QoQ % -12.28% -12.31% -1.52% -25.84% 14.10% 0.00% -
  Horiz. % 64.10% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers