Highlights

[HOKHENG] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     66.12%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 22,078 10,675 43,022 28,121 16,530 7,512 0 -
  QoQ % 106.82% -75.19% 52.99% 70.12% 120.05% 0.00% -
  Horiz. % 293.90% 142.11% 572.71% 374.35% 220.05% 100.00% -
PBT 1,134 613 3,383 2,078 1,261 576 0 -
  QoQ % 84.99% -81.88% 62.80% 64.79% 118.92% 0.00% -
  Horiz. % 196.88% 106.42% 587.33% 360.76% 218.92% 100.00% -
Tax -299 -172 -977 -557 -346 -167 0 -
  QoQ % -73.84% 82.40% -75.40% -60.98% -107.19% 0.00% -
  Horiz. % 179.04% 102.99% 585.03% 333.53% 207.19% 100.00% -
NP 835 441 2,406 1,521 915 409 0 -
  QoQ % 89.34% -81.67% 58.19% 66.23% 123.72% 0.00% -
  Horiz. % 204.16% 107.82% 588.26% 371.88% 223.72% 100.00% -
NP to SH 831 438 2,414 1,515 912 408 0 -
  QoQ % 89.73% -81.86% 59.34% 66.12% 123.53% 0.00% -
  Horiz. % 203.68% 107.35% 591.67% 371.32% 223.53% 100.00% -
Tax Rate 26.37 % 28.06 % 28.88 % 26.80 % 27.44 % 28.99 % - % -
  QoQ % -6.02% -2.84% 7.76% -2.33% -5.35% 0.00% -
  Horiz. % 90.96% 96.79% 99.62% 92.45% 94.65% 100.00% -
Total Cost 21,243 10,234 40,616 26,600 15,615 7,103 0 -
  QoQ % 107.57% -74.80% 52.69% 70.35% 119.84% 0.00% -
  Horiz. % 299.07% 144.08% 571.81% 374.49% 219.84% 100.00% -
Net Worth 49,700 49,143 44,285 43,346 42,813 42,224 - -
  QoQ % 1.13% 10.97% 2.17% 1.24% 1.40% 0.00% -
  Horiz. % 117.70% 116.39% 104.88% 102.66% 101.40% 100.00% -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 718 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 29.76 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 49,700 49,143 44,285 43,346 42,813 42,224 - -
  QoQ % 1.13% 10.97% 2.17% 1.24% 1.40% 0.00% -
  Horiz. % 117.70% 116.39% 104.88% 102.66% 101.40% 100.00% -
NOSH 79,903 79,636 71,845 71,800 71,811 71,578 - -
  QoQ % 0.34% 10.84% 0.06% -0.01% 0.32% 0.00% -
  Horiz. % 111.63% 111.26% 100.37% 100.31% 100.32% 100.00% -
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.78 % 4.13 % 5.59 % 5.41 % 5.54 % 5.44 % - % -
  QoQ % -8.47% -26.12% 3.33% -2.35% 1.84% 0.00% -
  Horiz. % 69.49% 75.92% 102.76% 99.45% 101.84% 100.00% -
ROE 1.67 % 0.89 % 5.45 % 3.50 % 2.13 % 0.97 % - % -
  QoQ % 87.64% -83.67% 55.71% 64.32% 119.59% 0.00% -
  Horiz. % 172.16% 91.75% 561.86% 360.82% 219.59% 100.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.63 13.40 59.88 39.17 23.02 10.49 - -
  QoQ % 106.19% -77.62% 52.87% 70.16% 119.45% 0.00% -
  Horiz. % 263.39% 127.74% 570.83% 373.40% 219.45% 100.00% -
EPS 1.04 0.55 3.36 2.11 1.27 0.57 0.00 -
  QoQ % 89.09% -83.63% 59.24% 66.14% 122.81% 0.00% -
  Horiz. % 182.46% 96.49% 589.47% 370.18% 222.81% 100.00% -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.6220 0.6171 0.6164 0.6037 0.5962 0.5899 0.0000 -
  QoQ % 0.79% 0.11% 2.10% 1.26% 1.07% 0.00% -
  Horiz. % 105.44% 104.61% 104.49% 102.34% 101.07% 100.00% -
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.09 12.13 48.89 31.96 18.78 8.54 - -
  QoQ % 106.84% -75.19% 52.97% 70.18% 119.91% 0.00% -
  Horiz. % 293.79% 142.04% 572.48% 374.24% 219.91% 100.00% -
EPS 0.94 0.50 2.74 1.72 1.04 0.46 0.00 -
  QoQ % 88.00% -81.75% 59.30% 65.38% 126.09% 0.00% -
  Horiz. % 204.35% 108.70% 595.65% 373.91% 226.09% 100.00% -
DPS 0.00 0.00 0.82 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.5648 0.5585 0.5033 0.4926 0.4865 0.4798 0.0000 -
  QoQ % 1.13% 10.97% 2.17% 1.25% 1.40% 0.00% -
  Horiz. % 117.72% 116.40% 104.90% 102.67% 101.40% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 - -
Price 0.3500 0.4050 0.4400 0.4300 0.4900 0.5200 0.0000 -
P/RPS 1.27 3.02 0.73 1.10 2.13 4.95 0.00 -
  QoQ % -57.95% 313.70% -33.64% -48.36% -56.97% 0.00% -
  Horiz. % 25.66% 61.01% 14.75% 22.22% 43.03% 100.00% -
P/EPS 33.65 73.64 13.10 20.38 38.58 91.23 0.00 -
  QoQ % -54.30% 462.14% -35.72% -47.17% -57.71% 0.00% -
  Horiz. % 36.88% 80.72% 14.36% 22.34% 42.29% 100.00% -
EY 2.97 1.36 7.64 4.91 2.59 1.10 0.00 -
  QoQ % 118.38% -82.20% 55.60% 89.58% 135.45% 0.00% -
  Horiz. % 270.00% 123.64% 694.55% 446.36% 235.45% 100.00% -
DY 0.00 0.00 2.27 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.56 0.66 0.71 0.71 0.82 0.88 0.00 -
  QoQ % -15.15% -7.04% 0.00% -13.41% -6.82% 0.00% -
  Horiz. % 63.64% 75.00% 80.68% 80.68% 93.18% 100.00% -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 25/02/11 29/11/10 23/08/10 21/05/10 - -
Price 0.3100 0.3500 0.4000 0.4000 0.5300 0.4600 0.0000 -
P/RPS 1.12 2.61 0.67 1.02 2.30 4.38 0.00 -
  QoQ % -57.09% 289.55% -34.31% -55.65% -47.49% 0.00% -
  Horiz. % 25.57% 59.59% 15.30% 23.29% 52.51% 100.00% -
P/EPS 29.81 63.64 11.90 18.96 41.73 80.70 0.00 -
  QoQ % -53.16% 434.79% -37.24% -54.57% -48.29% 0.00% -
  Horiz. % 36.94% 78.86% 14.75% 23.49% 51.71% 100.00% -
EY 3.35 1.57 8.40 5.27 2.40 1.24 0.00 -
  QoQ % 113.38% -81.31% 59.39% 119.58% 93.55% 0.00% -
  Horiz. % 270.16% 126.61% 677.42% 425.00% 193.55% 100.00% -
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.50 0.57 0.65 0.66 0.89 0.78 0.00 -
  QoQ % -12.28% -12.31% -1.52% -25.84% 14.10% 0.00% -
  Horiz. % 64.10% 73.08% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers