Highlights

[HOKHENG] QoQ Quarter Result on 2011-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -10.27%    YoY -     -22.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 7,531 9,284 8,939 11,403 10,675 14,901 11,591 -24.96%
  QoQ % -18.88% 3.86% -21.61% 6.82% -28.36% 28.56% -
  Horiz. % 64.97% 80.10% 77.12% 98.38% 92.10% 128.56% 100.00%
PBT 428 1,401 585 521 613 1,305 817 -34.99%
  QoQ % -69.45% 139.49% 12.28% -15.01% -53.03% 59.73% -
  Horiz. % 52.39% 171.48% 71.60% 63.77% 75.03% 159.73% 100.00%
Tax -113 -436 -155 -127 -172 -420 -211 -34.03%
  QoQ % 74.08% -181.29% -22.05% 26.16% 59.05% -99.05% -
  Horiz. % 53.55% 206.64% 73.46% 60.19% 81.52% 199.05% 100.00%
NP 315 965 430 394 441 885 606 -35.33%
  QoQ % -67.36% 124.42% 9.14% -10.66% -50.17% 46.04% -
  Horiz. % 51.98% 159.24% 70.96% 65.02% 72.77% 146.04% 100.00%
NP to SH 315 945 450 393 438 899 603 -35.11%
  QoQ % -66.67% 110.00% 14.50% -10.27% -51.28% 49.09% -
  Horiz. % 52.24% 156.72% 74.63% 65.17% 72.64% 149.09% 100.00%
Tax Rate 26.40 % 31.12 % 26.50 % 24.38 % 28.06 % 32.18 % 25.83 % 1.46%
  QoQ % -15.17% 17.43% 8.70% -13.11% -12.80% 24.58% -
  Horiz. % 102.21% 120.48% 102.59% 94.39% 108.63% 124.58% 100.00%
Total Cost 7,216 8,319 8,509 11,009 10,234 14,016 10,985 -24.41%
  QoQ % -13.26% -2.23% -22.71% 7.57% -26.98% 27.59% -
  Horiz. % 65.69% 75.73% 77.46% 100.22% 93.16% 127.59% 100.00%
Net Worth 51,159 50,191 49,628 49,886 49,143 44,331 43,337 11.69%
  QoQ % 1.93% 1.14% -0.52% 1.51% 10.85% 2.29% -
  Horiz. % 118.05% 115.82% 114.52% 115.11% 113.40% 102.29% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 797 - - - 719 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.88% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 84.39 % - % - % - % 80.00 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.49% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 51,159 50,191 49,628 49,886 49,143 44,331 43,337 11.69%
  QoQ % 1.93% 1.14% -0.52% 1.51% 10.85% 2.29% -
  Horiz. % 118.05% 115.82% 114.52% 115.11% 113.40% 102.29% 100.00%
NOSH 80,769 79,745 80,357 80,204 79,636 71,920 71,785 8.17%
  QoQ % 1.28% -0.76% 0.19% 0.71% 10.73% 0.19% -
  Horiz. % 112.51% 111.09% 111.94% 111.73% 110.94% 100.19% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.18 % 10.39 % 4.81 % 3.46 % 4.13 % 5.94 % 5.23 % -13.87%
  QoQ % -59.77% 116.01% 39.02% -16.22% -30.47% 13.58% -
  Horiz. % 79.92% 198.66% 91.97% 66.16% 78.97% 113.58% 100.00%
ROE 0.62 % 1.88 % 0.91 % 0.79 % 0.89 % 2.03 % 1.39 % -41.59%
  QoQ % -67.02% 106.59% 15.19% -11.24% -56.16% 46.04% -
  Horiz. % 44.60% 135.25% 65.47% 56.83% 64.03% 146.04% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.32 11.64 11.12 14.22 13.40 20.72 16.15 -30.66%
  QoQ % -19.93% 4.68% -21.80% 6.12% -35.33% 28.30% -
  Horiz. % 57.71% 72.07% 68.85% 88.05% 82.97% 128.30% 100.00%
EPS 0.39 1.18 0.56 0.49 0.55 1.25 0.84 -40.01%
  QoQ % -66.95% 110.71% 14.29% -10.91% -56.00% 48.81% -
  Horiz. % 46.43% 140.48% 66.67% 58.33% 65.48% 148.81% 100.00%
DPS 0.00 1.00 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% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6334 0.6294 0.6176 0.6220 0.6171 0.6164 0.6037 3.25%
  QoQ % 0.64% 1.91% -0.71% 0.79% 0.11% 2.10% -
  Horiz. % 104.92% 104.26% 102.30% 103.03% 102.22% 102.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.56 10.55 10.16 12.96 12.13 16.93 13.17 -24.95%
  QoQ % -18.86% 3.84% -21.60% 6.84% -28.35% 28.55% -
  Horiz. % 65.00% 80.11% 77.15% 98.41% 92.10% 128.55% 100.00%
EPS 0.36 1.07 0.51 0.45 0.50 1.02 0.69 -35.17%
  QoQ % -66.36% 109.80% 13.33% -10.00% -50.98% 47.83% -
  Horiz. % 52.17% 155.07% 73.91% 65.22% 72.46% 147.83% 100.00%
DPS 0.00 0.91 0.00 0.00 0.00 0.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.98% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5814 0.5704 0.5640 0.5669 0.5585 0.5038 0.4925 11.69%
  QoQ % 1.93% 1.13% -0.51% 1.50% 10.86% 2.29% -
  Horiz. % 118.05% 115.82% 114.52% 115.11% 113.40% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.3500 0.2600 0.2600 0.3500 0.4050 0.4400 0.4300 -
P/RPS 3.75 2.23 2.34 2.46 3.02 2.12 2.66 25.70%
  QoQ % 68.16% -4.70% -4.88% -18.54% 42.45% -20.30% -
  Horiz. % 140.98% 83.83% 87.97% 92.48% 113.53% 79.70% 100.00%
P/EPS 89.74 21.94 46.43 71.43 73.64 35.20 51.19 45.34%
  QoQ % 309.02% -52.75% -35.00% -3.00% 109.20% -31.24% -
  Horiz. % 175.31% 42.86% 90.70% 139.54% 143.86% 68.76% 100.00%
EY 1.11 4.56 2.15 1.40 1.36 2.84 1.95 -31.29%
  QoQ % -75.66% 112.09% 53.57% 2.94% -52.11% 45.64% -
  Horiz. % 56.92% 233.85% 110.26% 71.79% 69.74% 145.64% 100.00%
DY 0.00 3.85 0.00 0.00 0.00 2.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 169.60% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.55 0.41 0.42 0.56 0.66 0.71 0.71 -15.64%
  QoQ % 34.15% -2.38% -25.00% -15.15% -7.04% 0.00% -
  Horiz. % 77.46% 57.75% 59.15% 78.87% 92.96% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 21/11/11 22/08/11 23/05/11 25/02/11 29/11/10 -
Price 0.2900 0.3200 0.2700 0.3100 0.3500 0.4000 0.4000 -
P/RPS 3.11 2.75 2.43 2.18 2.61 1.93 2.48 16.27%
  QoQ % 13.09% 13.17% 11.47% -16.48% 35.23% -22.18% -
  Horiz. % 125.40% 110.89% 97.98% 87.90% 105.24% 77.82% 100.00%
P/EPS 74.36 27.00 48.21 63.27 63.64 32.00 47.62 34.56%
  QoQ % 175.41% -44.00% -23.80% -0.58% 98.88% -32.80% -
  Horiz. % 156.15% 56.70% 101.24% 132.86% 133.64% 67.20% 100.00%
EY 1.34 3.70 2.07 1.58 1.57 3.13 2.10 -25.86%
  QoQ % -63.78% 78.74% 31.01% 0.64% -49.84% 49.05% -
  Horiz. % 63.81% 176.19% 98.57% 75.24% 74.76% 149.05% 100.00%
DY 0.00 3.13 0.00 0.00 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.20% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.46 0.51 0.44 0.50 0.57 0.65 0.66 -21.37%
  QoQ % -9.80% 15.91% -12.00% -12.28% -12.31% -1.52% -
  Horiz. % 69.70% 77.27% 66.67% 75.76% 86.36% 98.48% 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. Jaks Resources - An excellent joint venture deal with CPECC DK66
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. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers