Highlights

[HOKHENG] QoQ Quarter Result on 2014-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -29.08%    YoY -     77.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 11,512 13,221 9,737 8,514 8,482 11,493 10,325 7.53%
  QoQ % -12.93% 35.78% 14.36% 0.38% -26.20% 11.31% -
  Horiz. % 111.50% 128.05% 94.31% 82.46% 82.15% 111.31% 100.00%
PBT 847 343 328 458 538 685 356 78.31%
  QoQ % 146.94% 4.57% -28.38% -14.87% -21.46% 92.42% -
  Horiz. % 237.92% 96.35% 92.13% 128.65% 151.12% 192.42% 100.00%
Tax -288 -320 -164 -172 -180 -132 -141 61.05%
  QoQ % 10.00% -95.12% 4.65% 4.44% -36.36% 6.38% -
  Horiz. % 204.26% 226.95% 116.31% 121.99% 127.66% 93.62% 100.00%
NP 559 23 164 286 358 553 215 89.19%
  QoQ % 2,330.43% -85.98% -42.66% -20.11% -35.26% 157.21% -
  Horiz. % 260.00% 10.70% 76.28% 133.02% 166.51% 257.21% 100.00%
NP to SH 593 26 171 278 392 569 251 77.48%
  QoQ % 2,180.77% -84.80% -38.49% -29.08% -31.11% 126.69% -
  Horiz. % 236.25% 10.36% 68.13% 110.76% 156.18% 226.69% 100.00%
Tax Rate 34.00 % 93.29 % 50.00 % 37.55 % 33.46 % 19.27 % 39.61 % -9.69%
  QoQ % -63.55% 86.58% 33.16% 12.22% 73.64% -51.35% -
  Horiz. % 85.84% 235.52% 126.23% 94.80% 84.47% 48.65% 100.00%
Total Cost 10,953 13,198 9,573 8,228 8,124 10,940 10,110 5.49%
  QoQ % -17.01% 37.87% 16.35% 1.28% -25.74% 8.21% -
  Horiz. % 108.34% 130.54% 94.69% 81.38% 80.36% 108.21% 100.00%
Net Worth 53,001 48,582 53,229 51,747 51,848 51,546 51,503 1.93%
  QoQ % 9.09% -8.73% 2.86% -0.19% 0.58% 0.08% -
  Horiz. % 102.91% 94.33% 103.35% 100.47% 100.67% 100.08% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 53,001 48,582 53,229 51,747 51,848 51,546 51,503 1.93%
  QoQ % 9.09% -8.73% 2.86% -0.19% 0.58% 0.08% -
  Horiz. % 102.91% 94.33% 103.35% 100.47% 100.67% 100.08% 100.00%
NOSH 80,135 74,285 81,428 79,428 79,999 80,140 80,967 -0.69%
  QoQ % 7.87% -8.77% 2.52% -0.71% -0.18% -1.02% -
  Horiz. % 98.97% 91.75% 100.57% 98.10% 98.80% 98.98% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.86 % 0.17 % 1.68 % 3.36 % 4.22 % 4.81 % 2.08 % 76.17%
  QoQ % 2,758.82% -89.88% -50.00% -20.38% -12.27% 131.25% -
  Horiz. % 233.65% 8.17% 80.77% 161.54% 202.88% 231.25% 100.00%
ROE 1.12 % 0.05 % 0.32 % 0.54 % 0.76 % 1.10 % 0.49 % 73.61%
  QoQ % 2,140.00% -84.37% -40.74% -28.95% -30.91% 124.49% -
  Horiz. % 228.57% 10.20% 65.31% 110.20% 155.10% 224.49% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.37 17.80 11.96 10.72 10.60 14.34 12.75 8.31%
  QoQ % -19.27% 48.83% 11.57% 1.13% -26.08% 12.47% -
  Horiz. % 112.71% 139.61% 93.80% 84.08% 83.14% 112.47% 100.00%
EPS 0.74 0.03 0.21 0.35 0.49 0.71 0.31 78.71%
  QoQ % 2,366.67% -85.71% -40.00% -28.57% -30.99% 129.03% -
  Horiz. % 238.71% 9.68% 67.74% 112.90% 158.06% 229.03% 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 0.6614 0.6540 0.6537 0.6515 0.6481 0.6432 0.6361 2.64%
  QoQ % 1.13% 0.05% 0.34% 0.52% 0.76% 1.12% -
  Horiz. % 103.98% 102.81% 102.77% 102.42% 101.89% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.08 15.02 11.07 9.68 9.64 13.06 11.73 7.54%
  QoQ % -12.92% 35.68% 14.36% 0.41% -26.19% 11.34% -
  Horiz. % 111.51% 128.05% 94.37% 82.52% 82.18% 111.34% 100.00%
EPS 0.67 0.03 0.19 0.32 0.45 0.65 0.29 74.85%
  QoQ % 2,133.33% -84.21% -40.62% -28.89% -30.77% 124.14% -
  Horiz. % 231.03% 10.34% 65.52% 110.34% 155.17% 224.14% 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 0.6023 0.5521 0.6049 0.5881 0.5892 0.5858 0.5853 1.93%
  QoQ % 9.09% -8.73% 2.86% -0.19% 0.58% 0.09% -
  Horiz. % 102.90% 94.33% 103.35% 100.48% 100.67% 100.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.3900 0.3550 0.4100 0.4350 0.4650 0.3400 0.2900 -
P/RPS 2.71 1.99 3.43 4.06 4.39 2.37 2.27 12.55%
  QoQ % 36.18% -41.98% -15.52% -7.52% 85.23% 4.41% -
  Horiz. % 119.38% 87.67% 151.10% 178.85% 193.39% 104.41% 100.00%
P/EPS 52.70 1,014.29 195.24 124.29 94.90 47.89 93.55 -31.81%
  QoQ % -94.80% 419.51% 57.08% 30.97% 98.16% -48.81% -
  Horiz. % 56.33% 1,084.22% 208.70% 132.86% 101.44% 51.19% 100.00%
EY 1.90 0.10 0.51 0.80 1.05 2.09 1.07 46.69%
  QoQ % 1,800.00% -80.39% -36.25% -23.81% -49.76% 95.33% -
  Horiz. % 177.57% 9.35% 47.66% 74.77% 98.13% 195.33% 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 0.59 0.54 0.63 0.67 0.72 0.53 0.46 18.07%
  QoQ % 9.26% -14.29% -5.97% -6.94% 35.85% 15.22% -
  Horiz. % 128.26% 117.39% 136.96% 145.65% 156.52% 115.22% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 25/11/13 -
Price 0.3200 0.4000 0.3900 0.4200 0.4600 0.4350 0.2900 -
P/RPS 2.23 2.25 3.26 3.92 4.34 3.03 2.27 -1.18%
  QoQ % -0.89% -30.98% -16.84% -9.68% 43.23% 33.48% -
  Horiz. % 98.24% 99.12% 143.61% 172.69% 191.19% 133.48% 100.00%
P/EPS 43.24 1,142.86 185.71 120.00 93.88 61.27 93.55 -40.25%
  QoQ % -96.22% 515.40% 54.76% 27.82% 53.22% -34.51% -
  Horiz. % 46.22% 1,221.66% 198.51% 128.27% 100.35% 65.49% 100.00%
EY 2.31 0.09 0.54 0.83 1.07 1.63 1.07 67.12%
  QoQ % 2,466.67% -83.33% -34.94% -22.43% -34.36% 52.34% -
  Horiz. % 215.89% 8.41% 50.47% 77.57% 100.00% 152.34% 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 0.48 0.61 0.60 0.64 0.71 0.68 0.46 2.88%
  QoQ % -21.31% 1.67% -6.25% -9.86% 4.41% 47.83% -
  Horiz. % 104.35% 132.61% 130.43% 139.13% 154.35% 147.83% 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