Highlights

[HOKHENG] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

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


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers