Highlights

[HOKHENG] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     71.92%    YoY -     -40.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 16,996 8,482 39,719 28,226 17,901 8,709 34,718 -37.97%
  QoQ % 100.38% -78.64% 40.72% 57.68% 105.55% -74.92% -
  Horiz. % 48.95% 24.43% 114.40% 81.30% 51.56% 25.08% 100.00%
PBT 996 538 1,551 866 510 243 1,040 -2.85%
  QoQ % 85.13% -65.31% 79.10% 69.80% 109.88% -76.63% -
  Horiz. % 95.77% 51.73% 149.13% 83.27% 49.04% 23.37% 100.00%
Tax -352 -180 -579 -447 -306 -139 -316 7.48%
  QoQ % -95.56% 68.91% -29.53% -46.08% -120.14% 56.01% -
  Horiz. % 111.39% 56.96% 183.23% 141.46% 96.84% 43.99% 100.00%
NP 644 358 972 419 204 104 724 -7.53%
  QoQ % 79.89% -63.17% 131.98% 105.39% 96.15% -85.64% -
  Horiz. % 88.95% 49.45% 134.25% 57.87% 28.18% 14.36% 100.00%
NP to SH 670 392 1,169 600 349 192 729 -5.49%
  QoQ % 70.92% -66.47% 94.83% 71.92% 81.77% -73.66% -
  Horiz. % 91.91% 53.77% 160.36% 82.30% 47.87% 26.34% 100.00%
Tax Rate 35.34 % 33.46 % 37.33 % 51.62 % 60.00 % 57.20 % 30.38 % 10.64%
  QoQ % 5.62% -10.37% -27.68% -13.97% 4.90% 88.28% -
  Horiz. % 116.33% 110.14% 122.88% 169.91% 197.50% 188.28% 100.00%
Total Cost 16,352 8,124 38,747 27,807 17,697 8,605 33,994 -38.69%
  QoQ % 101.28% -79.03% 39.34% 57.13% 105.66% -74.69% -
  Horiz. % 48.10% 23.90% 113.98% 81.80% 52.06% 25.31% 100.00%
Net Worth 51,964 51,848 51,500 50,887 50,200 50,479 50,287 2.22%
  QoQ % 0.23% 0.68% 1.20% 1.37% -0.55% 0.38% -
  Horiz. % 103.33% 103.10% 102.41% 101.19% 99.83% 100.38% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 51,964 51,848 51,500 50,887 50,200 50,479 50,287 2.22%
  QoQ % 0.23% 0.68% 1.20% 1.37% -0.55% 0.38% -
  Horiz. % 103.33% 103.10% 102.41% 101.19% 99.83% 100.38% 100.00%
NOSH 79,761 79,999 80,068 80,000 79,318 80,000 79,999 -0.20%
  QoQ % -0.30% -0.09% 0.09% 0.86% -0.85% 0.00% -
  Horiz. % 99.70% 100.00% 100.09% 100.00% 99.15% 100.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.79 % 4.22 % 2.45 % 1.48 % 1.14 % 1.19 % 2.09 % 48.87%
  QoQ % -10.19% 72.24% 65.54% 29.82% -4.20% -43.06% -
  Horiz. % 181.34% 201.91% 117.22% 70.81% 54.55% 56.94% 100.00%
ROE 1.29 % 0.76 % 2.27 % 1.18 % 0.70 % 0.38 % 1.45 % -7.52%
  QoQ % 69.74% -66.52% 92.37% 68.57% 84.21% -73.79% -
  Horiz. % 88.97% 52.41% 156.55% 81.38% 48.28% 26.21% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.31 10.60 49.61 35.28 22.57 10.89 43.40 -37.84%
  QoQ % 101.04% -78.63% 40.62% 56.31% 107.25% -74.91% -
  Horiz. % 49.10% 24.42% 114.31% 81.29% 52.00% 25.09% 100.00%
EPS 0.84 0.49 1.46 0.75 0.44 0.24 0.91 -5.21%
  QoQ % 71.43% -66.44% 94.67% 70.45% 83.33% -73.63% -
  Horiz. % 92.31% 53.85% 160.44% 82.42% 48.35% 26.37% 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 0.6515 0.6481 0.6432 0.6361 0.6329 0.6310 0.6286 2.42%
  QoQ % 0.52% 0.76% 1.12% 0.51% 0.30% 0.38% -
  Horiz. % 103.64% 103.10% 102.32% 101.19% 100.68% 100.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.31 9.64 45.14 32.08 20.34 9.90 39.45 -37.97%
  QoQ % 100.31% -78.64% 40.71% 57.72% 105.45% -74.90% -
  Horiz. % 48.95% 24.44% 114.42% 81.32% 51.56% 25.10% 100.00%
EPS 0.76 0.45 1.33 0.68 0.40 0.22 0.83 -5.72%
  QoQ % 68.89% -66.17% 95.59% 70.00% 81.82% -73.49% -
  Horiz. % 91.57% 54.22% 160.24% 81.93% 48.19% 26.51% 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 0.5905 0.5892 0.5853 0.5783 0.5705 0.5737 0.5715 2.21%
  QoQ % 0.22% 0.67% 1.21% 1.37% -0.56% 0.38% -
  Horiz. % 103.32% 103.10% 102.41% 101.19% 99.83% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4350 0.4650 0.3400 0.2900 0.2900 0.2800 0.3300 -
P/RPS 2.04 4.39 0.69 0.82 1.28 2.57 0.76 93.49%
  QoQ % -53.53% 536.23% -15.85% -35.94% -50.19% 238.16% -
  Horiz. % 268.42% 577.63% 90.79% 107.89% 168.42% 338.16% 100.00%
P/EPS 51.79 94.90 23.29 38.67 65.91 116.67 36.21 27.03%
  QoQ % -45.43% 307.47% -39.77% -41.33% -43.51% 222.20% -
  Horiz. % 143.03% 262.08% 64.32% 106.79% 182.02% 322.20% 100.00%
EY 1.93 1.05 4.29 2.59 1.52 0.86 2.76 -21.27%
  QoQ % 83.81% -75.52% 65.64% 70.39% 76.74% -68.84% -
  Horiz. % 69.93% 38.04% 155.43% 93.84% 55.07% 31.16% 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 0.67 0.72 0.53 0.46 0.46 0.44 0.52 18.46%
  QoQ % -6.94% 35.85% 15.22% 0.00% 4.55% -15.38% -
  Horiz. % 128.85% 138.46% 101.92% 88.46% 88.46% 84.62% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 28/02/14 25/11/13 26/08/13 27/05/13 28/02/13 -
Price 0.4200 0.4600 0.4350 0.2900 0.3150 0.3000 0.2900 -
P/RPS 1.97 4.34 0.88 0.82 1.40 2.76 0.67 105.65%
  QoQ % -54.61% 393.18% 7.32% -41.43% -49.28% 311.94% -
  Horiz. % 294.03% 647.76% 131.34% 122.39% 208.96% 411.94% 100.00%
P/EPS 50.00 93.88 29.79 38.67 71.59 125.00 31.82 35.27%
  QoQ % -46.74% 215.14% -22.96% -45.98% -42.73% 292.83% -
  Horiz. % 157.13% 295.03% 93.62% 121.53% 224.98% 392.83% 100.00%
EY 2.00 1.07 3.36 2.59 1.40 0.80 3.14 -26.03%
  QoQ % 86.92% -68.15% 29.73% 85.00% 75.00% -74.52% -
  Horiz. % 63.69% 34.08% 107.01% 82.48% 44.59% 25.48% 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 0.64 0.71 0.68 0.46 0.50 0.48 0.46 24.70%
  QoQ % -9.86% 4.41% 47.83% -8.00% 4.17% 4.35% -
  Horiz. % 139.13% 154.35% 147.83% 100.00% 108.70% 104.35% 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.
 


 

181  122  417  1542 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.515+0.035 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.26+0.02 
 SAPNRG 0.26-0.005 
 KNM-WB 0.07-0.015 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers