Highlights

[HOKHENG] QoQ Quarter Result on 2010-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     19.64%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 11,403 10,675 14,901 11,591 9,018 7,512 0 -
  QoQ % 6.82% -28.36% 28.56% 28.53% 20.05% 0.00% -
  Horiz. % 151.80% 142.11% 198.36% 154.30% 120.05% 100.00% -
PBT 521 613 1,305 817 685 576 0 -
  QoQ % -15.01% -53.03% 59.73% 19.27% 18.92% 0.00% -
  Horiz. % 90.45% 106.42% 226.56% 141.84% 118.92% 100.00% -
Tax -127 -172 -420 -211 -179 -167 0 -
  QoQ % 26.16% 59.05% -99.05% -17.88% -7.19% 0.00% -
  Horiz. % 76.05% 102.99% 251.50% 126.35% 107.19% 100.00% -
NP 394 441 885 606 506 409 0 -
  QoQ % -10.66% -50.17% 46.04% 19.76% 23.72% 0.00% -
  Horiz. % 96.33% 107.82% 216.38% 148.17% 123.72% 100.00% -
NP to SH 393 438 899 603 504 408 0 -
  QoQ % -10.27% -51.28% 49.09% 19.64% 23.53% 0.00% -
  Horiz. % 96.32% 107.35% 220.34% 147.79% 123.53% 100.00% -
Tax Rate 24.38 % 28.06 % 32.18 % 25.83 % 26.13 % 28.99 % - % -
  QoQ % -13.11% -12.80% 24.58% -1.15% -9.87% 0.00% -
  Horiz. % 84.10% 96.79% 111.00% 89.10% 90.13% 100.00% -
Total Cost 11,009 10,234 14,016 10,985 8,512 7,103 0 -
  QoQ % 7.57% -26.98% 27.59% 29.05% 19.84% 0.00% -
  Horiz. % 154.99% 144.08% 197.33% 154.65% 119.84% 100.00% -
Net Worth 49,886 49,143 44,331 43,337 42,926 42,224 - -
  QoQ % 1.51% 10.85% 2.29% 0.96% 1.66% 0.00% -
  Horiz. % 118.15% 116.39% 104.99% 102.64% 101.66% 100.00% -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 719 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 80.00 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 49,886 49,143 44,331 43,337 42,926 42,224 - -
  QoQ % 1.51% 10.85% 2.29% 0.96% 1.66% 0.00% -
  Horiz. % 118.15% 116.39% 104.99% 102.64% 101.66% 100.00% -
NOSH 80,204 79,636 71,920 71,785 72,000 71,578 - -
  QoQ % 0.71% 10.73% 0.19% -0.30% 0.59% 0.00% -
  Horiz. % 112.05% 111.26% 100.48% 100.29% 100.59% 100.00% -
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.46 % 4.13 % 5.94 % 5.23 % 5.61 % 5.44 % - % -
  QoQ % -16.22% -30.47% 13.58% -6.77% 3.13% 0.00% -
  Horiz. % 63.60% 75.92% 109.19% 96.14% 103.12% 100.00% -
ROE 0.79 % 0.89 % 2.03 % 1.39 % 1.17 % 0.97 % - % -
  QoQ % -11.24% -56.16% 46.04% 18.80% 20.62% 0.00% -
  Horiz. % 81.44% 91.75% 209.28% 143.30% 120.62% 100.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.22 13.40 20.72 16.15 12.53 10.49 - -
  QoQ % 6.12% -35.33% 28.30% 28.89% 19.45% 0.00% -
  Horiz. % 135.56% 127.74% 197.52% 153.96% 119.45% 100.00% -
EPS 0.49 0.55 1.25 0.84 0.70 0.57 0.00 -
  QoQ % -10.91% -56.00% 48.81% 20.00% 22.81% 0.00% -
  Horiz. % 85.96% 96.49% 219.30% 147.37% 122.81% 100.00% -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.6220 0.6171 0.6164 0.6037 0.5962 0.5899 0.0000 -
  QoQ % 0.79% 0.11% 2.10% 1.26% 1.07% 0.00% -
  Horiz. % 105.44% 104.61% 104.49% 102.34% 101.07% 100.00% -
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.96 12.13 16.93 13.17 10.25 8.54 - -
  QoQ % 6.84% -28.35% 28.55% 28.49% 20.02% 0.00% -
  Horiz. % 151.76% 142.04% 198.24% 154.22% 120.02% 100.00% -
EPS 0.45 0.50 1.02 0.69 0.57 0.46 0.00 -
  QoQ % -10.00% -50.98% 47.83% 21.05% 23.91% 0.00% -
  Horiz. % 97.83% 108.70% 221.74% 150.00% 123.91% 100.00% -
DPS 0.00 0.00 0.82 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.5669 0.5585 0.5038 0.4925 0.4878 0.4798 0.0000 -
  QoQ % 1.50% 10.86% 2.29% 0.96% 1.67% 0.00% -
  Horiz. % 118.15% 116.40% 105.00% 102.65% 101.67% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 - -
Price 0.3500 0.4050 0.4400 0.4300 0.4900 0.5200 0.0000 -
P/RPS 2.46 3.02 2.12 2.66 3.91 4.95 0.00 -
  QoQ % -18.54% 42.45% -20.30% -31.97% -21.01% 0.00% -
  Horiz. % 49.70% 61.01% 42.83% 53.74% 78.99% 100.00% -
P/EPS 71.43 73.64 35.20 51.19 70.00 91.23 0.00 -
  QoQ % -3.00% 109.20% -31.24% -26.87% -23.27% 0.00% -
  Horiz. % 78.30% 80.72% 38.58% 56.11% 76.73% 100.00% -
EY 1.40 1.36 2.84 1.95 1.43 1.10 0.00 -
  QoQ % 2.94% -52.11% 45.64% 36.36% 30.00% 0.00% -
  Horiz. % 127.27% 123.64% 258.18% 177.27% 130.00% 100.00% -
DY 0.00 0.00 2.27 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.56 0.66 0.71 0.71 0.82 0.88 0.00 -
  QoQ % -15.15% -7.04% 0.00% -13.41% -6.82% 0.00% -
  Horiz. % 63.64% 75.00% 80.68% 80.68% 93.18% 100.00% -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 25/02/11 29/11/10 23/08/10 21/05/10 - -
Price 0.3100 0.3500 0.4000 0.4000 0.5300 0.4600 0.0000 -
P/RPS 2.18 2.61 1.93 2.48 4.23 4.38 0.00 -
  QoQ % -16.48% 35.23% -22.18% -41.37% -3.42% 0.00% -
  Horiz. % 49.77% 59.59% 44.06% 56.62% 96.58% 100.00% -
P/EPS 63.27 63.64 32.00 47.62 75.71 80.70 0.00 -
  QoQ % -0.58% 98.88% -32.80% -37.10% -6.18% 0.00% -
  Horiz. % 78.40% 78.86% 39.65% 59.01% 93.82% 100.00% -
EY 1.58 1.57 3.13 2.10 1.32 1.24 0.00 -
  QoQ % 0.64% -49.84% 49.05% 59.09% 6.45% 0.00% -
  Horiz. % 127.42% 126.61% 252.42% 169.35% 106.45% 100.00% -
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.50 0.57 0.65 0.66 0.89 0.78 0.00 -
  QoQ % -12.28% -12.31% -1.52% -25.84% 14.10% 0.00% -
  Horiz. % 64.10% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers