Highlights

[HOKHENG] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -22.68%    YoY -     -25.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 38,308 40,050 46,048 39,954 35,644 33,992 33,928 8.42%
  QoQ % -4.35% -13.03% 15.25% 12.09% 4.86% 0.19% -
  Horiz. % 112.91% 118.04% 135.72% 117.76% 105.06% 100.19% 100.00%
PBT 1,918 2,210 3,388 1,667 1,765 1,992 2,152 -7.36%
  QoQ % -13.18% -34.77% 103.24% -5.57% -11.38% -7.43% -
  Horiz. % 89.16% 102.70% 157.43% 77.46% 82.03% 92.57% 100.00%
Tax -816 -790 -1,152 -836 -688 -704 -720 8.69%
  QoQ % -3.29% 31.42% -37.80% -21.51% 2.27% 2.22% -
  Horiz. % 113.33% 109.72% 160.00% 116.11% 95.56% 97.78% 100.00%
NP 1,102 1,420 2,236 831 1,077 1,288 1,432 -15.98%
  QoQ % -22.35% -36.49% 169.07% -22.87% -16.36% -10.06% -
  Horiz. % 77.00% 99.16% 156.15% 58.03% 75.23% 89.94% 100.00%
NP to SH 1,116 1,496 2,372 867 1,121 1,340 1,568 -20.27%
  QoQ % -25.40% -36.93% 173.59% -22.68% -16.32% -14.54% -
  Horiz. % 71.17% 95.41% 151.28% 55.29% 71.51% 85.46% 100.00%
Tax Rate 42.53 % 35.75 % 34.00 % 50.15 % 38.97 % 35.34 % 33.46 % 17.32%
  QoQ % 18.97% 5.15% -32.20% 28.69% 10.27% 5.62% -
  Horiz. % 127.11% 106.84% 101.61% 149.88% 116.47% 105.62% 100.00%
Total Cost 37,205 38,630 43,812 39,123 34,566 32,704 32,496 9.43%
  QoQ % -3.69% -11.83% 11.99% 13.18% 5.70% 0.64% -
  Horiz. % 114.49% 118.88% 134.82% 120.39% 106.37% 100.64% 100.00%
Net Worth 52,970 52,789 53,001 52,144 52,358 51,964 51,848 1.44%
  QoQ % 0.34% -0.40% 1.64% -0.41% 0.76% 0.23% -
  Horiz. % 102.16% 101.82% 102.22% 100.57% 100.98% 100.23% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 52,970 52,789 53,001 52,144 52,358 51,964 51,848 1.44%
  QoQ % 0.34% -0.40% 1.64% -0.41% 0.76% 0.23% -
  Horiz. % 102.16% 101.82% 102.22% 100.57% 100.98% 100.23% 100.00%
NOSH 79,714 79,574 80,135 79,732 80,095 79,761 79,999 -0.24%
  QoQ % 0.18% -0.70% 0.51% -0.45% 0.42% -0.30% -
  Horiz. % 99.64% 99.47% 100.17% 99.67% 100.12% 99.70% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.88 % 3.55 % 4.86 % 2.08 % 3.02 % 3.79 % 4.22 % -22.47%
  QoQ % -18.87% -26.95% 133.65% -31.13% -20.32% -10.19% -
  Horiz. % 68.25% 84.12% 115.17% 49.29% 71.56% 89.81% 100.00%
ROE 2.11 % 2.83 % 4.48 % 1.66 % 2.14 % 2.58 % 3.02 % -21.24%
  QoQ % -25.44% -36.83% 169.88% -22.43% -17.05% -14.57% -
  Horiz. % 69.87% 93.71% 148.34% 54.97% 70.86% 85.43% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 48.06 50.33 57.46 50.11 44.50 42.62 42.41 8.69%
  QoQ % -4.51% -12.41% 14.67% 12.61% 4.41% 0.50% -
  Horiz. % 113.32% 118.67% 135.49% 118.16% 104.93% 100.50% 100.00%
EPS 1.40 1.88 2.96 1.08 1.40 1.68 1.96 -20.08%
  QoQ % -25.53% -36.49% 174.07% -22.86% -16.67% -14.29% -
  Horiz. % 71.43% 95.92% 151.02% 55.10% 71.43% 85.71% 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 0.6645 0.6634 0.6614 0.6540 0.6537 0.6515 0.6481 1.68%
  QoQ % 0.17% 0.30% 1.13% 0.05% 0.34% 0.52% -
  Horiz. % 102.53% 102.36% 102.05% 100.91% 100.86% 100.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 43.53 45.51 52.33 45.40 40.51 38.63 38.56 8.41%
  QoQ % -4.35% -13.03% 15.26% 12.07% 4.87% 0.18% -
  Horiz. % 112.89% 118.02% 135.71% 117.74% 105.06% 100.18% 100.00%
EPS 1.27 1.70 2.70 0.99 1.27 1.52 1.78 -20.14%
  QoQ % -25.29% -37.04% 172.73% -22.05% -16.45% -14.61% -
  Horiz. % 71.35% 95.51% 151.69% 55.62% 71.35% 85.39% 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 0.6020 0.5999 0.6023 0.5926 0.5950 0.5905 0.5892 1.44%
  QoQ % 0.35% -0.40% 1.64% -0.40% 0.76% 0.22% -
  Horiz. % 102.17% 101.82% 102.22% 100.58% 100.98% 100.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.4000 0.3400 0.3900 0.3550 0.4100 0.4350 0.4650 -
P/RPS 0.83 0.68 0.68 0.71 0.92 1.02 1.10 -17.10%
  QoQ % 22.06% 0.00% -4.23% -22.83% -9.80% -7.27% -
  Horiz. % 75.45% 61.82% 61.82% 64.55% 83.64% 92.73% 100.00%
P/EPS 28.57 18.09 13.18 32.65 29.29 25.89 23.72 13.19%
  QoQ % 57.93% 37.25% -59.63% 11.47% 13.13% 9.15% -
  Horiz. % 120.45% 76.26% 55.56% 137.65% 123.48% 109.15% 100.00%
EY 3.50 5.53 7.59 3.06 3.41 3.86 4.22 -11.72%
  QoQ % -36.71% -27.14% 148.04% -10.26% -11.66% -8.53% -
  Horiz. % 82.94% 131.04% 179.86% 72.51% 80.81% 91.47% 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 0.51 0.59 0.54 0.63 0.67 0.72 -11.44%
  QoQ % 17.65% -13.56% 9.26% -14.29% -5.97% -6.94% -
  Horiz. % 83.33% 70.83% 81.94% 75.00% 87.50% 93.06% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 24/08/15 29/05/15 27/02/15 28/11/14 25/08/14 26/05/14 -
Price 0.4000 0.3500 0.3200 0.4000 0.3900 0.4200 0.4600 -
P/RPS 0.83 0.70 0.56 0.80 0.88 0.99 1.08 -16.09%
  QoQ % 18.57% 25.00% -30.00% -9.09% -11.11% -8.33% -
  Horiz. % 76.85% 64.81% 51.85% 74.07% 81.48% 91.67% 100.00%
P/EPS 28.57 18.62 10.81 36.79 27.86 25.00 23.47 13.99%
  QoQ % 53.44% 72.25% -70.62% 32.05% 11.44% 6.52% -
  Horiz. % 121.73% 79.34% 46.06% 156.75% 118.70% 106.52% 100.00%
EY 3.50 5.37 9.25 2.72 3.59 4.00 4.26 -12.27%
  QoQ % -34.82% -41.95% 240.07% -24.23% -10.25% -6.10% -
  Horiz. % 82.16% 126.06% 217.14% 63.85% 84.27% 93.90% 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 0.53 0.48 0.61 0.60 0.64 0.71 -10.61%
  QoQ % 13.21% 10.42% -21.31% 1.67% -6.25% -9.86% -
  Horiz. % 84.51% 74.65% 67.61% 85.92% 84.51% 90.14% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers