Highlights

[HOKHENG] QoQ Quarter Result on 2013-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -18.23%    YoY -     -57.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 8,482 11,493 10,325 9,192 8,709 9,746 9,438 -6.88%
  QoQ % -26.20% 11.31% 12.33% 5.55% -10.64% 3.26% -
  Horiz. % 89.87% 121.77% 109.40% 97.39% 92.28% 103.26% 100.00%
PBT 538 685 356 267 243 -442 458 11.34%
  QoQ % -21.46% 92.42% 33.33% 9.88% 154.98% -196.51% -
  Horiz. % 117.47% 149.56% 77.73% 58.30% 53.06% -96.51% 100.00%
Tax -180 -132 -141 -167 -139 161 -142 17.14%
  QoQ % -36.36% 6.38% 15.57% -20.14% -186.34% 213.38% -
  Horiz. % 126.76% 92.96% 99.30% 117.61% 97.89% -113.38% 100.00%
NP 358 553 215 100 104 -281 316 8.68%
  QoQ % -35.26% 157.21% 115.00% -3.85% 137.01% -188.92% -
  Horiz. % 113.29% 175.00% 68.04% 31.65% 32.91% -88.92% 100.00%
NP to SH 392 569 251 157 192 -272 315 15.71%
  QoQ % -31.11% 126.69% 59.87% -18.23% 170.59% -186.35% -
  Horiz. % 124.44% 180.63% 79.68% 49.84% 60.95% -86.35% 100.00%
Tax Rate 33.46 % 19.27 % 39.61 % 62.55 % 57.20 % - % 31.00 % 5.23%
  QoQ % 73.64% -51.35% -36.67% 9.35% 0.00% 0.00% -
  Horiz. % 107.94% 62.16% 127.77% 201.77% 184.52% 0.00% 100.00%
Total Cost 8,124 10,940 10,110 9,092 8,605 10,027 9,122 -7.44%
  QoQ % -25.74% 8.21% 11.20% 5.66% -14.18% 9.92% -
  Horiz. % 89.06% 119.93% 110.83% 99.67% 94.33% 109.92% 100.00%
Net Worth 51,848 51,546 51,503 49,682 50,479 50,478 57,548 -6.72%
  QoQ % 0.58% 0.08% 3.67% -1.58% 0.00% -12.28% -
  Horiz. % 90.10% 89.57% 89.50% 86.33% 87.72% 87.72% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 51,848 51,546 51,503 49,682 50,479 50,478 57,548 -6.72%
  QoQ % 0.58% 0.08% 3.67% -1.58% 0.00% -12.28% -
  Horiz. % 90.10% 89.57% 89.50% 86.33% 87.72% 87.72% 100.00%
NOSH 79,999 80,140 80,967 78,499 80,000 80,303 80,769 -0.64%
  QoQ % -0.18% -1.02% 3.14% -1.88% -0.38% -0.58% -
  Horiz. % 99.05% 99.22% 100.25% 97.19% 99.05% 99.42% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.22 % 4.81 % 2.08 % 1.09 % 1.19 % -2.88 % 3.35 % 16.66%
  QoQ % -12.27% 131.25% 90.83% -8.40% 141.32% -185.97% -
  Horiz. % 125.97% 143.58% 62.09% 32.54% 35.52% -85.97% 100.00%
ROE 0.76 % 1.10 % 0.49 % 0.32 % 0.38 % -0.54 % 0.55 % 24.09%
  QoQ % -30.91% 124.49% 53.13% -15.79% 170.37% -198.18% -
  Horiz. % 138.18% 200.00% 89.09% 58.18% 69.09% -98.18% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.60 14.34 12.75 11.71 10.89 12.14 11.69 -6.32%
  QoQ % -26.08% 12.47% 8.88% 7.53% -10.30% 3.85% -
  Horiz. % 90.68% 122.67% 109.07% 100.17% 93.16% 103.85% 100.00%
EPS 0.49 0.71 0.31 0.20 0.24 -0.34 0.39 16.45%
  QoQ % -30.99% 129.03% 55.00% -16.67% 170.59% -187.18% -
  Horiz. % 125.64% 182.05% 79.49% 51.28% 61.54% -87.18% 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 0.6481 0.6432 0.6361 0.6329 0.6310 0.6286 0.7125 -6.13%
  QoQ % 0.76% 1.12% 0.51% 0.30% 0.38% -11.78% -
  Horiz. % 90.96% 90.27% 89.28% 88.83% 88.56% 88.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.64 13.06 11.73 10.45 9.90 11.08 10.73 -6.90%
  QoQ % -26.19% 11.34% 12.25% 5.56% -10.65% 3.26% -
  Horiz. % 89.84% 121.71% 109.32% 97.39% 92.26% 103.26% 100.00%
EPS 0.45 0.65 0.29 0.18 0.22 -0.31 0.36 16.06%
  QoQ % -30.77% 124.14% 61.11% -18.18% 170.97% -186.11% -
  Horiz. % 125.00% 180.56% 80.56% 50.00% 61.11% -86.11% 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 0.5892 0.5858 0.5853 0.5646 0.5737 0.5736 0.6540 -6.73%
  QoQ % 0.58% 0.09% 3.67% -1.59% 0.02% -12.29% -
  Horiz. % 90.09% 89.57% 89.50% 86.33% 87.72% 87.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.4650 0.3400 0.2900 0.2900 0.2800 0.3300 0.3100 -
P/RPS 4.39 2.37 2.27 2.48 2.57 2.72 2.65 40.05%
  QoQ % 85.23% 4.41% -8.47% -3.50% -5.51% 2.64% -
  Horiz. % 165.66% 89.43% 85.66% 93.58% 96.98% 102.64% 100.00%
P/EPS 94.90 47.89 93.55 145.00 116.67 -97.43 79.49 12.55%
  QoQ % 98.16% -48.81% -35.48% 24.28% 219.75% -222.57% -
  Horiz. % 119.39% 60.25% 117.69% 182.41% 146.77% -122.57% 100.00%
EY 1.05 2.09 1.07 0.69 0.86 -1.03 1.26 -11.45%
  QoQ % -49.76% 95.33% 55.07% -19.77% 183.50% -181.75% -
  Horiz. % 83.33% 165.87% 84.92% 54.76% 68.25% -81.75% 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 0.72 0.53 0.46 0.46 0.44 0.52 0.44 38.90%
  QoQ % 35.85% 15.22% 0.00% 4.55% -15.38% 18.18% -
  Horiz. % 163.64% 120.45% 104.55% 104.55% 100.00% 118.18% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 25/11/13 26/08/13 27/05/13 28/02/13 26/11/12 -
Price 0.4600 0.4350 0.2900 0.3150 0.3000 0.2900 0.3100 -
P/RPS 4.34 3.03 2.27 2.69 2.76 2.39 2.65 38.98%
  QoQ % 43.23% 33.48% -15.61% -2.54% 15.48% -9.81% -
  Horiz. % 163.77% 114.34% 85.66% 101.51% 104.15% 90.19% 100.00%
P/EPS 93.88 61.27 93.55 157.50 125.00 -85.62 79.49 11.74%
  QoQ % 53.22% -34.51% -40.60% 26.00% 245.99% -207.71% -
  Horiz. % 118.10% 77.08% 117.69% 198.14% 157.25% -107.71% 100.00%
EY 1.07 1.63 1.07 0.63 0.80 -1.17 1.26 -10.33%
  QoQ % -34.36% 52.34% 69.84% -21.25% 168.38% -192.86% -
  Horiz. % 84.92% 129.37% 84.92% 50.00% 63.49% -92.86% 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 0.71 0.68 0.46 0.50 0.48 0.46 0.44 37.61%
  QoQ % 4.41% 47.83% -8.00% 4.17% 4.35% 4.55% -
  Horiz. % 161.36% 154.55% 104.55% 113.64% 109.09% 104.55% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers