Highlights

[HOKHENG] QoQ Quarter Result on 2012-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -15.09%    YoY -     -30.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 9,192 8,709 9,746 9,438 8,003 7,531 9,284 -0.66%
  QoQ % 5.55% -10.64% 3.26% 17.93% 6.27% -18.88% -
  Horiz. % 99.01% 93.81% 104.98% 101.66% 86.20% 81.12% 100.00%
PBT 267 243 -442 458 596 428 1,401 -66.92%
  QoQ % 9.88% 154.98% -196.51% -23.15% 39.25% -69.45% -
  Horiz. % 19.06% 17.34% -31.55% 32.69% 42.54% 30.55% 100.00%
Tax -167 -139 161 -142 -222 -113 -436 -47.29%
  QoQ % -20.14% -186.34% 213.38% 36.04% -96.46% 74.08% -
  Horiz. % 38.30% 31.88% -36.93% 32.57% 50.92% 25.92% 100.00%
NP 100 104 -281 316 374 315 965 -77.97%
  QoQ % -3.85% 137.01% -188.92% -15.51% 18.73% -67.36% -
  Horiz. % 10.36% 10.78% -29.12% 32.75% 38.76% 32.64% 100.00%
NP to SH 157 192 -272 315 371 315 945 -69.81%
  QoQ % -18.23% 170.59% -186.35% -15.09% 17.78% -66.67% -
  Horiz. % 16.61% 20.32% -28.78% 33.33% 39.26% 33.33% 100.00%
Tax Rate 62.55 % 57.20 % - % 31.00 % 37.25 % 26.40 % 31.12 % 59.33%
  QoQ % 9.35% 0.00% 0.00% -16.78% 41.10% -15.17% -
  Horiz. % 201.00% 183.80% 0.00% 99.61% 119.70% 84.83% 100.00%
Total Cost 9,092 8,605 10,027 9,122 7,629 7,216 8,319 6.11%
  QoQ % 5.66% -14.18% 9.92% 19.57% 5.72% -13.26% -
  Horiz. % 109.29% 103.44% 120.53% 109.65% 91.71% 86.74% 100.00%
Net Worth 49,682 50,479 50,478 57,548 57,948 51,159 50,191 -0.68%
  QoQ % -1.58% 0.00% -12.28% -0.69% 13.27% 1.93% -
  Horiz. % 98.99% 100.57% 100.57% 114.66% 115.45% 101.93% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 797 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 84.39 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 49,682 50,479 50,478 57,548 57,948 51,159 50,191 -0.68%
  QoQ % -1.58% 0.00% -12.28% -0.69% 13.27% 1.93% -
  Horiz. % 98.99% 100.57% 100.57% 114.66% 115.45% 101.93% 100.00%
NOSH 78,499 80,000 80,303 80,769 80,652 80,769 79,745 -1.05%
  QoQ % -1.88% -0.38% -0.58% 0.15% -0.14% 1.28% -
  Horiz. % 98.44% 100.32% 100.70% 101.28% 101.14% 101.28% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.09 % 1.19 % -2.88 % 3.35 % 4.67 % 4.18 % 10.39 % -77.79%
  QoQ % -8.40% 141.32% -185.97% -28.27% 11.72% -59.77% -
  Horiz. % 10.49% 11.45% -27.72% 32.24% 44.95% 40.23% 100.00%
ROE 0.32 % 0.38 % -0.54 % 0.55 % 0.64 % 0.62 % 1.88 % -69.32%
  QoQ % -15.79% 170.37% -198.18% -14.06% 3.23% -67.02% -
  Horiz. % 17.02% 20.21% -28.72% 29.26% 34.04% 32.98% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.71 10.89 12.14 11.69 9.92 9.32 11.64 0.40%
  QoQ % 7.53% -10.30% 3.85% 17.84% 6.44% -19.93% -
  Horiz. % 100.60% 93.56% 104.30% 100.43% 85.22% 80.07% 100.00%
EPS 0.20 0.24 -0.34 0.39 0.46 0.39 1.18 -69.41%
  QoQ % -16.67% 170.59% -187.18% -15.22% 17.95% -66.95% -
  Horiz. % 16.95% 20.34% -28.81% 33.05% 38.98% 33.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6329 0.6310 0.6286 0.7125 0.7185 0.6334 0.6294 0.37%
  QoQ % 0.30% 0.38% -11.78% -0.84% 13.44% 0.64% -
  Horiz. % 100.56% 100.25% 99.87% 113.20% 114.16% 100.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.45 9.90 11.08 10.73 9.09 8.56 10.55 -0.63%
  QoQ % 5.56% -10.65% 3.26% 18.04% 6.19% -18.86% -
  Horiz. % 99.05% 93.84% 105.02% 101.71% 86.16% 81.14% 100.00%
EPS 0.18 0.22 -0.31 0.36 0.42 0.36 1.07 -69.56%
  QoQ % -18.18% 170.97% -186.11% -14.29% 16.67% -66.36% -
  Horiz. % 16.82% 20.56% -28.97% 33.64% 39.25% 33.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5646 0.5737 0.5736 0.6540 0.6585 0.5814 0.5704 -0.68%
  QoQ % -1.59% 0.02% -12.29% -0.68% 13.26% 1.93% -
  Horiz. % 98.98% 100.58% 100.56% 114.66% 115.45% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.2900 0.2800 0.3300 0.3100 0.2900 0.3500 0.2600 -
P/RPS 2.48 2.57 2.72 2.65 2.92 3.75 2.23 7.35%
  QoQ % -3.50% -5.51% 2.64% -9.25% -22.13% 68.16% -
  Horiz. % 111.21% 115.25% 121.97% 118.83% 130.94% 168.16% 100.00%
P/EPS 145.00 116.67 -97.43 79.49 63.04 89.74 21.94 252.58%
  QoQ % 24.28% 219.75% -222.57% 26.09% -29.75% 309.02% -
  Horiz. % 660.89% 531.77% -444.07% 362.31% 287.33% 409.02% 100.00%
EY 0.69 0.86 -1.03 1.26 1.59 1.11 4.56 -71.64%
  QoQ % -19.77% 183.50% -181.75% -20.75% 43.24% -75.66% -
  Horiz. % 15.13% 18.86% -22.59% 27.63% 34.87% 24.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.46 0.44 0.52 0.44 0.40 0.55 0.41 7.98%
  QoQ % 4.55% -15.38% 18.18% 10.00% -27.27% 34.15% -
  Horiz. % 112.20% 107.32% 126.83% 107.32% 97.56% 134.15% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 28/02/13 26/11/12 27/08/12 28/05/12 27/02/12 -
Price 0.3150 0.3000 0.2900 0.3100 0.2800 0.2900 0.3200 -
P/RPS 2.69 2.76 2.39 2.65 2.82 3.11 2.75 -1.46%
  QoQ % -2.54% 15.48% -9.81% -6.03% -9.32% 13.09% -
  Horiz. % 97.82% 100.36% 86.91% 96.36% 102.55% 113.09% 100.00%
P/EPS 157.50 125.00 -85.62 79.49 60.87 74.36 27.00 224.40%
  QoQ % 26.00% 245.99% -207.71% 30.59% -18.14% 175.41% -
  Horiz. % 583.33% 462.96% -317.11% 294.41% 225.44% 275.41% 100.00%
EY 0.63 0.80 -1.17 1.26 1.64 1.34 3.70 -69.31%
  QoQ % -21.25% 168.38% -192.86% -23.17% 22.39% -63.78% -
  Horiz. % 17.03% 21.62% -31.62% 34.05% 44.32% 36.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.50 0.48 0.46 0.44 0.39 0.46 0.51 -1.31%
  QoQ % 4.17% 4.35% 4.55% 12.82% -15.22% -9.80% -
  Horiz. % 98.04% 94.12% 90.20% 86.27% 76.47% 90.20% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers