Highlights

[HOKHENG] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     117.78%    YoY -     -17.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 8,709 34,718 24,972 15,534 7,531 40,301 31,017 -57.09%
  QoQ % -74.92% 39.03% 60.76% 106.27% -81.31% 29.93% -
  Horiz. % 28.08% 111.93% 80.51% 50.08% 24.28% 129.93% 100.00%
PBT 243 1,040 1,482 1,024 428 3,120 1,719 -72.83%
  QoQ % -76.63% -29.82% 44.73% 139.25% -86.28% 81.50% -
  Horiz. % 14.14% 60.50% 86.21% 59.57% 24.90% 181.50% 100.00%
Tax -139 -316 -477 -335 -113 -890 -454 -54.54%
  QoQ % 56.01% 33.75% -42.39% -196.46% 87.30% -96.04% -
  Horiz. % 30.62% 69.60% 105.07% 73.79% 24.89% 196.04% 100.00%
NP 104 724 1,005 689 315 2,230 1,265 -81.06%
  QoQ % -85.64% -27.96% 45.86% 118.73% -85.87% 76.28% -
  Horiz. % 8.22% 57.23% 79.45% 54.47% 24.90% 176.28% 100.00%
NP to SH 192 729 1,001 686 315 2,226 1,281 -71.75%
  QoQ % -73.66% -27.17% 45.92% 117.78% -85.85% 73.77% -
  Horiz. % 14.99% 56.91% 78.14% 53.55% 24.59% 173.77% 100.00%
Tax Rate 57.20 % 30.38 % 32.19 % 32.71 % 26.40 % 28.53 % 26.41 % 67.32%
  QoQ % 88.28% -5.62% -1.59% 23.90% -7.47% 8.03% -
  Horiz. % 216.58% 115.03% 121.89% 123.85% 99.96% 108.03% 100.00%
Total Cost 8,605 33,994 23,967 14,845 7,216 38,071 29,752 -56.23%
  QoQ % -74.69% 41.84% 61.45% 105.72% -81.05% 27.96% -
  Horiz. % 28.92% 114.26% 80.56% 49.90% 24.25% 127.96% 100.00%
Net Worth 50,479 50,287 57,056 57,312 51,159 50,306 49,446 1.39%
  QoQ % 0.38% -11.86% -0.45% 12.03% 1.69% 1.74% -
  Horiz. % 102.09% 101.70% 115.39% 115.91% 103.46% 101.74% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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% 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% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 50,479 50,287 57,056 57,312 51,159 50,306 49,446 1.39%
  QoQ % 0.38% -11.86% -0.45% 12.03% 1.69% 1.74% -
  Horiz. % 102.09% 101.70% 115.39% 115.91% 103.46% 101.74% 100.00%
NOSH 80,000 79,999 80,080 79,767 80,769 79,928 80,062 -0.05%
  QoQ % 0.00% -0.10% 0.39% -1.24% 1.05% -0.17% -
  Horiz. % 99.92% 99.92% 100.02% 99.63% 100.88% 99.83% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.19 % 2.09 % 4.02 % 4.44 % 4.18 % 5.53 % 4.08 % -55.99%
  QoQ % -43.06% -48.01% -9.46% 6.22% -24.41% 35.54% -
  Horiz. % 29.17% 51.23% 98.53% 108.82% 102.45% 135.54% 100.00%
ROE 0.38 % 1.45 % 1.75 % 1.20 % 0.62 % 4.42 % 2.59 % -72.15%
  QoQ % -73.79% -17.14% 45.83% 93.55% -85.97% 70.66% -
  Horiz. % 14.67% 55.98% 67.57% 46.33% 23.94% 170.66% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.89 43.40 31.18 19.47 9.32 50.42 38.74 -57.05%
  QoQ % -74.91% 39.19% 60.14% 108.91% -81.52% 30.15% -
  Horiz. % 28.11% 112.03% 80.49% 50.26% 24.06% 130.15% 100.00%
EPS 0.24 0.91 1.25 0.86 0.39 2.78 1.60 -71.74%
  QoQ % -73.63% -27.20% 45.35% 120.51% -85.97% 73.75% -
  Horiz. % 15.00% 56.88% 78.12% 53.75% 24.38% 173.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6310 0.6286 0.7125 0.7185 0.6334 0.6294 0.6176 1.44%
  QoQ % 0.38% -11.78% -0.84% 13.44% 0.64% 1.91% -
  Horiz. % 102.17% 101.78% 115.37% 116.34% 102.56% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.90 39.45 28.38 17.65 8.56 45.80 35.25 -57.08%
  QoQ % -74.90% 39.01% 60.79% 106.19% -81.31% 29.93% -
  Horiz. % 28.09% 111.91% 80.51% 50.07% 24.28% 129.93% 100.00%
EPS 0.22 0.83 1.14 0.78 0.36 2.53 1.46 -71.65%
  QoQ % -73.49% -27.19% 46.15% 116.67% -85.77% 73.29% -
  Horiz. % 15.07% 56.85% 78.08% 53.42% 24.66% 173.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5737 0.5715 0.6484 0.6513 0.5814 0.5717 0.5619 1.39%
  QoQ % 0.38% -11.86% -0.45% 12.02% 1.70% 1.74% -
  Horiz. % 102.10% 101.71% 115.39% 115.91% 103.47% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2800 0.3300 0.3100 0.2900 0.3500 0.2600 0.2600 -
P/RPS 2.57 0.76 0.99 1.49 3.75 0.52 0.67 144.84%
  QoQ % 238.16% -23.23% -33.56% -60.27% 621.15% -22.39% -
  Horiz. % 383.58% 113.43% 147.76% 222.39% 559.70% 77.61% 100.00%
P/EPS 116.67 36.21 24.80 33.72 89.74 9.34 16.25 271.72%
  QoQ % 222.20% 46.01% -26.45% -62.42% 860.81% -42.52% -
  Horiz. % 717.97% 222.83% 152.62% 207.51% 552.25% 57.48% 100.00%
EY 0.86 2.76 4.03 2.97 1.11 10.71 6.15 -73.03%
  QoQ % -68.84% -31.51% 35.69% 167.57% -89.64% 74.15% -
  Horiz. % 13.98% 44.88% 65.53% 48.29% 18.05% 174.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.44 0.52 0.44 0.40 0.55 0.41 0.42 3.15%
  QoQ % -15.38% 18.18% 10.00% -27.27% 34.15% -2.38% -
  Horiz. % 104.76% 123.81% 104.76% 95.24% 130.95% 97.62% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 26/11/12 27/08/12 28/05/12 27/02/12 21/11/11 -
Price 0.3000 0.2900 0.3100 0.2800 0.2900 0.3200 0.2700 -
P/RPS 2.76 0.67 0.99 1.44 3.11 0.63 0.70 149.37%
  QoQ % 311.94% -32.32% -31.25% -53.70% 393.65% -10.00% -
  Horiz. % 394.29% 95.71% 141.43% 205.71% 444.29% 90.00% 100.00%
P/EPS 125.00 31.82 24.80 32.56 74.36 11.49 16.88 279.46%
  QoQ % 292.83% 28.31% -23.83% -56.21% 547.17% -31.93% -
  Horiz. % 740.52% 188.51% 146.92% 192.89% 440.52% 68.07% 100.00%
EY 0.80 3.14 4.03 3.07 1.34 8.70 5.93 -73.66%
  QoQ % -74.52% -22.08% 31.27% 129.10% -84.60% 46.71% -
  Horiz. % 13.49% 52.95% 67.96% 51.77% 22.60% 146.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.46 0.44 0.39 0.46 0.51 0.44 5.97%
  QoQ % 4.35% 4.55% 12.82% -15.22% -9.80% 15.91% -
  Horiz. % 109.09% 104.55% 100.00% 88.64% 104.55% 115.91% 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