Highlights

[HOKHENG] QoQ Quarter Result on 2010-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     23.53%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 10,675 14,901 11,591 9,018 7,512 0 0 -
  QoQ % -28.36% 28.56% 28.53% 20.05% 0.00% 0.00% -
  Horiz. % 142.11% 198.36% 154.30% 120.05% 100.00% - -
PBT 613 1,305 817 685 576 0 0 -
  QoQ % -53.03% 59.73% 19.27% 18.92% 0.00% 0.00% -
  Horiz. % 106.42% 226.56% 141.84% 118.92% 100.00% - -
Tax -172 -420 -211 -179 -167 0 0 -
  QoQ % 59.05% -99.05% -17.88% -7.19% 0.00% 0.00% -
  Horiz. % 102.99% 251.50% 126.35% 107.19% 100.00% - -
NP 441 885 606 506 409 0 0 -
  QoQ % -50.17% 46.04% 19.76% 23.72% 0.00% 0.00% -
  Horiz. % 107.82% 216.38% 148.17% 123.72% 100.00% - -
NP to SH 438 899 603 504 408 0 0 -
  QoQ % -51.28% 49.09% 19.64% 23.53% 0.00% 0.00% -
  Horiz. % 107.35% 220.34% 147.79% 123.53% 100.00% - -
Tax Rate 28.06 % 32.18 % 25.83 % 26.13 % 28.99 % - % - % -
  QoQ % -12.80% 24.58% -1.15% -9.87% 0.00% 0.00% -
  Horiz. % 96.79% 111.00% 89.10% 90.13% 100.00% - -
Total Cost 10,234 14,016 10,985 8,512 7,103 0 0 -
  QoQ % -26.98% 27.59% 29.05% 19.84% 0.00% 0.00% -
  Horiz. % 144.08% 197.33% 154.65% 119.84% 100.00% - -
Net Worth 49,143 44,331 43,337 42,926 42,224 - - -
  QoQ % 10.85% 2.29% 0.96% 1.66% 0.00% 0.00% -
  Horiz. % 116.39% 104.99% 102.64% 101.66% 100.00% - -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 719 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 80.00 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 49,143 44,331 43,337 42,926 42,224 - - -
  QoQ % 10.85% 2.29% 0.96% 1.66% 0.00% 0.00% -
  Horiz. % 116.39% 104.99% 102.64% 101.66% 100.00% - -
NOSH 79,636 71,920 71,785 72,000 71,578 - - -
  QoQ % 10.73% 0.19% -0.30% 0.59% 0.00% 0.00% -
  Horiz. % 111.26% 100.48% 100.29% 100.59% 100.00% - -
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.13 % 5.94 % 5.23 % 5.61 % 5.44 % - % - % -
  QoQ % -30.47% 13.58% -6.77% 3.13% 0.00% 0.00% -
  Horiz. % 75.92% 109.19% 96.14% 103.12% 100.00% - -
ROE 0.89 % 2.03 % 1.39 % 1.17 % 0.97 % - % - % -
  QoQ % -56.16% 46.04% 18.80% 20.62% 0.00% 0.00% -
  Horiz. % 91.75% 209.28% 143.30% 120.62% 100.00% - -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.40 20.72 16.15 12.53 10.49 - - -
  QoQ % -35.33% 28.30% 28.89% 19.45% 0.00% 0.00% -
  Horiz. % 127.74% 197.52% 153.96% 119.45% 100.00% - -
EPS 0.55 1.25 0.84 0.70 0.57 0.00 0.00 -
  QoQ % -56.00% 48.81% 20.00% 22.81% 0.00% 0.00% -
  Horiz. % 96.49% 219.30% 147.37% 122.81% 100.00% - -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.6171 0.6164 0.6037 0.5962 0.5899 0.0000 - -
  QoQ % 0.11% 2.10% 1.26% 1.07% 0.00% 0.00% -
  Horiz. % 104.61% 104.49% 102.34% 101.07% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.13 16.93 13.17 10.25 8.54 - - -
  QoQ % -28.35% 28.55% 28.49% 20.02% 0.00% 0.00% -
  Horiz. % 142.04% 198.24% 154.22% 120.02% 100.00% - -
EPS 0.50 1.02 0.69 0.57 0.46 0.00 0.00 -
  QoQ % -50.98% 47.83% 21.05% 23.91% 0.00% 0.00% -
  Horiz. % 108.70% 221.74% 150.00% 123.91% 100.00% - -
DPS 0.00 0.82 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5585 0.5038 0.4925 0.4878 0.4798 0.0000 - -
  QoQ % 10.86% 2.29% 0.96% 1.67% 0.00% 0.00% -
  Horiz. % 116.40% 105.00% 102.65% 101.67% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 - - -
Price 0.4050 0.4400 0.4300 0.4900 0.5200 0.0000 0.0000 -
P/RPS 3.02 2.12 2.66 3.91 4.95 0.00 0.00 -
  QoQ % 42.45% -20.30% -31.97% -21.01% 0.00% 0.00% -
  Horiz. % 61.01% 42.83% 53.74% 78.99% 100.00% - -
P/EPS 73.64 35.20 51.19 70.00 91.23 0.00 0.00 -
  QoQ % 109.20% -31.24% -26.87% -23.27% 0.00% 0.00% -
  Horiz. % 80.72% 38.58% 56.11% 76.73% 100.00% - -
EY 1.36 2.84 1.95 1.43 1.10 0.00 0.00 -
  QoQ % -52.11% 45.64% 36.36% 30.00% 0.00% 0.00% -
  Horiz. % 123.64% 258.18% 177.27% 130.00% 100.00% - -
DY 0.00 2.27 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.66 0.71 0.71 0.82 0.88 0.00 0.00 -
  QoQ % -7.04% 0.00% -13.41% -6.82% 0.00% 0.00% -
  Horiz. % 75.00% 80.68% 80.68% 93.18% 100.00% - -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 29/11/10 23/08/10 21/05/10 - - -
Price 0.3500 0.4000 0.4000 0.5300 0.4600 0.0000 0.0000 -
P/RPS 2.61 1.93 2.48 4.23 4.38 0.00 0.00 -
  QoQ % 35.23% -22.18% -41.37% -3.42% 0.00% 0.00% -
  Horiz. % 59.59% 44.06% 56.62% 96.58% 100.00% - -
P/EPS 63.64 32.00 47.62 75.71 80.70 0.00 0.00 -
  QoQ % 98.88% -32.80% -37.10% -6.18% 0.00% 0.00% -
  Horiz. % 78.86% 39.65% 59.01% 93.82% 100.00% - -
EY 1.57 3.13 2.10 1.32 1.24 0.00 0.00 -
  QoQ % -49.84% 49.05% 59.09% 6.45% 0.00% 0.00% -
  Horiz. % 126.61% 252.42% 169.35% 106.45% 100.00% - -
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.57 0.65 0.66 0.89 0.78 0.00 0.00 -
  QoQ % -12.31% -1.52% -25.84% 14.10% 0.00% 0.00% -
  Horiz. % 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers