Highlights

[HOKHENG] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     46.13%    YoY -     60.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 35,644 33,992 33,928 39,719 37,634 35,802 34,836 1.54%
  QoQ % 4.86% 0.19% -14.58% 5.54% 5.12% 2.77% -
  Horiz. % 102.32% 97.58% 97.39% 114.02% 108.03% 102.77% 100.00%
PBT 1,765 1,992 2,152 1,551 1,154 1,020 972 48.80%
  QoQ % -11.38% -7.43% 38.75% 34.32% 13.20% 4.94% -
  Horiz. % 181.62% 204.94% 221.40% 159.57% 118.79% 104.94% 100.00%
Tax -688 -704 -720 -579 -596 -612 -556 15.24%
  QoQ % 2.27% 2.22% -24.35% 2.85% 2.61% -10.07% -
  Horiz. % 123.74% 126.62% 129.50% 104.14% 107.19% 110.07% 100.00%
NP 1,077 1,288 1,432 972 558 408 416 88.47%
  QoQ % -16.36% -10.06% 47.33% 73.99% 36.93% -1.92% -
  Horiz. % 258.97% 309.62% 344.23% 233.65% 134.29% 98.08% 100.00%
NP to SH 1,121 1,340 1,568 1,169 800 698 768 28.67%
  QoQ % -16.32% -14.54% 34.13% 46.12% 14.61% -9.11% -
  Horiz. % 146.01% 174.48% 204.17% 152.21% 104.17% 90.89% 100.00%
Tax Rate 38.97 % 35.34 % 33.46 % 37.33 % 51.62 % 60.00 % 57.20 % -22.56%
  QoQ % 10.27% 5.62% -10.37% -27.68% -13.97% 4.90% -
  Horiz. % 68.13% 61.78% 58.50% 65.26% 90.24% 104.90% 100.00%
Total Cost 34,566 32,704 32,496 38,747 37,076 35,394 34,420 0.28%
  QoQ % 5.70% 0.64% -16.13% 4.51% 4.75% 2.83% -
  Horiz. % 100.43% 95.01% 94.41% 112.57% 107.72% 102.83% 100.00%
Net Worth 52,358 51,964 51,848 51,500 50,887 50,200 50,479 2.46%
  QoQ % 0.76% 0.23% 0.68% 1.20% 1.37% -0.55% -
  Horiz. % 103.72% 102.94% 102.71% 102.02% 100.81% 99.45% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 52,358 51,964 51,848 51,500 50,887 50,200 50,479 2.46%
  QoQ % 0.76% 0.23% 0.68% 1.20% 1.37% -0.55% -
  Horiz. % 103.72% 102.94% 102.71% 102.02% 100.81% 99.45% 100.00%
NOSH 80,095 79,761 79,999 80,068 80,000 79,318 80,000 0.08%
  QoQ % 0.42% -0.30% -0.09% 0.09% 0.86% -0.85% -
  Horiz. % 100.12% 99.70% 100.00% 100.09% 100.00% 99.15% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.02 % 3.79 % 4.22 % 2.45 % 1.48 % 1.14 % 1.19 % 85.95%
  QoQ % -20.32% -10.19% 72.24% 65.54% 29.82% -4.20% -
  Horiz. % 253.78% 318.49% 354.62% 205.88% 124.37% 95.80% 100.00%
ROE 2.14 % 2.58 % 3.02 % 2.27 % 1.57 % 1.39 % 1.52 % 25.59%
  QoQ % -17.05% -14.57% 33.04% 44.59% 12.95% -8.55% -
  Horiz. % 140.79% 169.74% 198.68% 149.34% 103.29% 91.45% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.50 42.62 42.41 49.61 47.04 45.14 43.55 1.45%
  QoQ % 4.41% 0.50% -14.51% 5.46% 4.21% 3.65% -
  Horiz. % 102.18% 97.86% 97.38% 113.92% 108.01% 103.65% 100.00%
EPS 1.40 1.68 1.96 1.46 1.00 0.88 0.96 28.57%
  QoQ % -16.67% -14.29% 34.25% 46.00% 13.64% -8.33% -
  Horiz. % 145.83% 175.00% 204.17% 152.08% 104.17% 91.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6537 0.6515 0.6481 0.6432 0.6361 0.6329 0.6310 2.38%
  QoQ % 0.34% 0.52% 0.76% 1.12% 0.51% 0.30% -
  Horiz. % 103.60% 103.25% 102.71% 101.93% 100.81% 100.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.51 38.63 38.56 45.14 42.77 40.69 39.59 1.54%
  QoQ % 4.87% 0.18% -14.58% 5.54% 5.11% 2.78% -
  Horiz. % 102.32% 97.58% 97.40% 114.02% 108.03% 102.78% 100.00%
EPS 1.27 1.52 1.78 1.33 0.91 0.79 0.87 28.65%
  QoQ % -16.45% -14.61% 33.83% 46.15% 15.19% -9.20% -
  Horiz. % 145.98% 174.71% 204.60% 152.87% 104.60% 90.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5950 0.5905 0.5892 0.5853 0.5783 0.5705 0.5737 2.46%
  QoQ % 0.76% 0.22% 0.67% 1.21% 1.37% -0.56% -
  Horiz. % 103.71% 102.93% 102.70% 102.02% 100.80% 99.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.4100 0.4350 0.4650 0.3400 0.2900 0.2900 0.2800 -
P/RPS 0.92 1.02 1.10 0.69 0.62 0.64 0.64 27.34%
  QoQ % -9.80% -7.27% 59.42% 11.29% -3.12% 0.00% -
  Horiz. % 143.75% 159.38% 171.88% 107.81% 96.88% 100.00% 100.00%
P/EPS 29.29 25.89 23.72 23.29 29.00 32.95 29.17 0.27%
  QoQ % 13.13% 9.15% 1.85% -19.69% -11.99% 12.96% -
  Horiz. % 100.41% 88.76% 81.32% 79.84% 99.42% 112.96% 100.00%
EY 3.41 3.86 4.22 4.29 3.45 3.03 3.43 -0.39%
  QoQ % -11.66% -8.53% -1.63% 24.35% 13.86% -11.66% -
  Horiz. % 99.42% 112.54% 123.03% 125.07% 100.58% 88.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.67 0.72 0.53 0.46 0.46 0.44 27.01%
  QoQ % -5.97% -6.94% 35.85% 15.22% 0.00% 4.55% -
  Horiz. % 143.18% 152.27% 163.64% 120.45% 104.55% 104.55% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 26/05/14 28/02/14 25/11/13 26/08/13 27/05/13 -
Price 0.3900 0.4200 0.4600 0.4350 0.2900 0.3150 0.3000 -
P/RPS 0.88 0.99 1.08 0.88 0.62 0.70 0.69 17.59%
  QoQ % -11.11% -8.33% 22.73% 41.94% -11.43% 1.45% -
  Horiz. % 127.54% 143.48% 156.52% 127.54% 89.86% 101.45% 100.00%
P/EPS 27.86 25.00 23.47 29.79 29.00 35.80 31.25 -7.36%
  QoQ % 11.44% 6.52% -21.22% 2.72% -18.99% 14.56% -
  Horiz. % 89.15% 80.00% 75.10% 95.33% 92.80% 114.56% 100.00%
EY 3.59 4.00 4.26 3.36 3.45 2.79 3.20 7.96%
  QoQ % -10.25% -6.10% 26.79% -2.61% 23.66% -12.81% -
  Horiz. % 112.19% 125.00% 133.12% 105.00% 107.81% 87.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.64 0.71 0.68 0.46 0.50 0.48 16.02%
  QoQ % -6.25% -9.86% 4.41% 47.83% -8.00% 4.17% -
  Horiz. % 125.00% 133.33% 147.92% 141.67% 95.83% 104.17% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers