Highlights

[HOKHENG] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -43.40%    YoY -     -28.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 34,718 33,296 31,068 30,124 40,301 41,356 44,156 -14.75%
  QoQ % 4.27% 7.17% 3.13% -25.25% -2.55% -6.34% -
  Horiz. % 78.63% 75.41% 70.36% 68.22% 91.27% 93.66% 100.00%
PBT 1,040 1,976 2,048 1,712 3,120 2,292 2,268 -40.39%
  QoQ % -47.37% -3.52% 19.63% -45.13% 36.13% 1.06% -
  Horiz. % 45.86% 87.13% 90.30% 75.49% 137.57% 101.06% 100.00%
Tax -316 -636 -670 -452 -890 -605 -598 -34.51%
  QoQ % 50.31% 5.07% -48.23% 49.21% -47.03% -1.23% -
  Horiz. % 52.84% 106.35% 112.04% 75.59% 148.83% 101.23% 100.00%
NP 724 1,340 1,378 1,260 2,230 1,686 1,670 -42.57%
  QoQ % -45.97% -2.76% 9.37% -43.50% 32.21% 1.00% -
  Horiz. % 43.35% 80.24% 82.51% 75.45% 133.53% 101.00% 100.00%
NP to SH 729 1,334 1,372 1,260 2,226 1,708 1,662 -42.13%
  QoQ % -45.38% -2.72% 8.89% -43.40% 30.33% 2.77% -
  Horiz. % 43.86% 80.30% 82.55% 75.81% 133.94% 102.77% 100.00%
Tax Rate 30.38 % 32.19 % 32.71 % 26.40 % 28.53 % 26.41 % 26.37 % 9.85%
  QoQ % -5.62% -1.59% 23.90% -7.47% 8.03% 0.15% -
  Horiz. % 115.21% 122.07% 124.04% 100.11% 108.19% 100.15% 100.00%
Total Cost 33,994 31,956 29,690 28,864 38,071 39,669 42,486 -13.76%
  QoQ % 6.38% 7.63% 2.86% -24.18% -4.03% -6.63% -
  Horiz. % 80.01% 75.22% 69.88% 67.94% 89.61% 93.37% 100.00%
Net Worth 50,287 57,056 57,312 51,159 50,306 49,446 49,700 0.78%
  QoQ % -11.86% -0.45% 12.03% 1.69% 1.74% -0.51% -
  Horiz. % 101.18% 114.80% 115.32% 102.94% 101.22% 99.49% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 799 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 35.91 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 50,287 57,056 57,312 51,159 50,306 49,446 49,700 0.78%
  QoQ % -11.86% -0.45% 12.03% 1.69% 1.74% -0.51% -
  Horiz. % 101.18% 114.80% 115.32% 102.94% 101.22% 99.49% 100.00%
NOSH 79,999 80,079 79,767 80,769 79,928 80,062 79,903 0.08%
  QoQ % -0.10% 0.39% -1.24% 1.05% -0.17% 0.20% -
  Horiz. % 100.12% 100.22% 99.83% 101.08% 100.03% 100.20% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.09 % 4.02 % 4.44 % 4.18 % 5.53 % 4.08 % 3.78 % -32.51%
  QoQ % -48.01% -9.46% 6.22% -24.41% 35.54% 7.94% -
  Horiz. % 55.29% 106.35% 117.46% 110.58% 146.30% 107.94% 100.00%
ROE 1.45 % 2.34 % 2.39 % 2.46 % 4.42 % 3.45 % 3.34 % -42.52%
  QoQ % -38.03% -2.09% -2.85% -44.34% 28.12% 3.29% -
  Horiz. % 43.41% 70.06% 71.56% 73.65% 132.34% 103.29% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.40 41.58 38.95 37.30 50.42 51.65 55.26 -14.81%
  QoQ % 4.38% 6.75% 4.42% -26.02% -2.38% -6.53% -
  Horiz. % 78.54% 75.24% 70.48% 67.50% 91.24% 93.47% 100.00%
EPS 0.91 1.67 1.72 1.56 2.78 2.13 2.08 -42.22%
  QoQ % -45.51% -2.91% 10.26% -43.88% 30.52% 2.40% -
  Horiz. % 43.75% 80.29% 82.69% 75.00% 133.65% 102.40% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6286 0.7125 0.7185 0.6334 0.6294 0.6176 0.6220 0.70%
  QoQ % -11.78% -0.84% 13.44% 0.64% 1.91% -0.71% -
  Horiz. % 101.06% 114.55% 115.51% 101.83% 101.19% 99.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.45 37.84 35.31 34.23 45.80 47.00 50.18 -14.76%
  QoQ % 4.25% 7.17% 3.16% -25.26% -2.55% -6.34% -
  Horiz. % 78.62% 75.41% 70.37% 68.21% 91.27% 93.66% 100.00%
EPS 0.83 1.52 1.56 1.43 2.53 1.94 1.89 -42.08%
  QoQ % -45.39% -2.56% 9.09% -43.48% 30.41% 2.65% -
  Horiz. % 43.92% 80.42% 82.54% 75.66% 133.86% 102.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5715 0.6484 0.6513 0.5814 0.5717 0.5619 0.5648 0.79%
  QoQ % -11.86% -0.45% 12.02% 1.70% 1.74% -0.51% -
  Horiz. % 101.19% 114.80% 115.32% 102.94% 101.22% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3300 0.3100 0.2900 0.3500 0.2600 0.2600 0.3500 -
P/RPS 0.76 0.75 0.74 0.94 0.52 0.50 0.63 13.26%
  QoQ % 1.33% 1.35% -21.28% 80.77% 4.00% -20.63% -
  Horiz. % 120.63% 119.05% 117.46% 149.21% 82.54% 79.37% 100.00%
P/EPS 36.21 18.60 16.86 22.44 9.34 12.19 16.83 66.27%
  QoQ % 94.68% 10.32% -24.87% 140.26% -23.38% -27.57% -
  Horiz. % 215.15% 110.52% 100.18% 133.33% 55.50% 72.43% 100.00%
EY 2.76 5.38 5.93 4.46 10.71 8.21 5.94 -39.87%
  QoQ % -48.70% -9.27% 32.96% -58.36% 30.45% 38.22% -
  Horiz. % 46.46% 90.57% 99.83% 75.08% 180.30% 138.22% 100.00%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.52 0.44 0.40 0.55 0.41 0.42 0.56 -4.80%
  QoQ % 18.18% 10.00% -27.27% 34.15% -2.38% -25.00% -
  Horiz. % 92.86% 78.57% 71.43% 98.21% 73.21% 75.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 27/08/12 28/05/12 27/02/12 21/11/11 22/08/11 -
Price 0.2900 0.3100 0.2800 0.2900 0.3200 0.2700 0.3100 -
P/RPS 0.67 0.75 0.72 0.78 0.63 0.52 0.56 12.64%
  QoQ % -10.67% 4.17% -7.69% 23.81% 21.15% -7.14% -
  Horiz. % 119.64% 133.93% 128.57% 139.29% 112.50% 92.86% 100.00%
P/EPS 31.82 18.60 16.28 18.59 11.49 12.66 14.90 65.45%
  QoQ % 71.08% 14.25% -12.43% 61.79% -9.24% -15.03% -
  Horiz. % 213.56% 124.83% 109.26% 124.77% 77.11% 84.97% 100.00%
EY 3.14 5.38 6.14 5.38 8.70 7.90 6.71 -39.59%
  QoQ % -41.64% -12.38% 14.13% -38.16% 10.13% 17.73% -
  Horiz. % 46.80% 80.18% 91.51% 80.18% 129.66% 117.73% 100.00%
DY 0.00 0.00 0.00 0.00 3.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.46 0.44 0.39 0.46 0.51 0.44 0.50 -5.38%
  QoQ % 4.55% 12.82% -15.22% -9.80% 15.91% -12.00% -
  Horiz. % 92.00% 88.00% 78.00% 92.00% 102.00% 88.00% 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. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers