Highlights

[HOKHENG] QoQ Quarter Result on 2010-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     49.09%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 8,939 11,403 10,675 14,901 11,591 9,018 7,512 12.28%
  QoQ % -21.61% 6.82% -28.36% 28.56% 28.53% 20.05% -
  Horiz. % 119.00% 151.80% 142.11% 198.36% 154.30% 120.05% 100.00%
PBT 585 521 613 1,305 817 685 576 1.04%
  QoQ % 12.28% -15.01% -53.03% 59.73% 19.27% 18.92% -
  Horiz. % 101.56% 90.45% 106.42% 226.56% 141.84% 118.92% 100.00%
Tax -155 -127 -172 -420 -211 -179 -167 -4.85%
  QoQ % -22.05% 26.16% 59.05% -99.05% -17.88% -7.19% -
  Horiz. % 92.81% 76.05% 102.99% 251.50% 126.35% 107.19% 100.00%
NP 430 394 441 885 606 506 409 3.39%
  QoQ % 9.14% -10.66% -50.17% 46.04% 19.76% 23.72% -
  Horiz. % 105.13% 96.33% 107.82% 216.38% 148.17% 123.72% 100.00%
NP to SH 450 393 438 899 603 504 408 6.74%
  QoQ % 14.50% -10.27% -51.28% 49.09% 19.64% 23.53% -
  Horiz. % 110.29% 96.32% 107.35% 220.34% 147.79% 123.53% 100.00%
Tax Rate 26.50 % 24.38 % 28.06 % 32.18 % 25.83 % 26.13 % 28.99 % -5.81%
  QoQ % 8.70% -13.11% -12.80% 24.58% -1.15% -9.87% -
  Horiz. % 91.41% 84.10% 96.79% 111.00% 89.10% 90.13% 100.00%
Total Cost 8,509 11,009 10,234 14,016 10,985 8,512 7,103 12.78%
  QoQ % -22.71% 7.57% -26.98% 27.59% 29.05% 19.84% -
  Horiz. % 119.79% 154.99% 144.08% 197.33% 154.65% 119.84% 100.00%
Net Worth 49,628 49,886 49,143 44,331 43,337 42,926 42,224 11.36%
  QoQ % -0.52% 1.51% 10.85% 2.29% 0.96% 1.66% -
  Horiz. % 117.54% 118.15% 116.39% 104.99% 102.64% 101.66% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 719 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 49,628 49,886 49,143 44,331 43,337 42,926 42,224 11.36%
  QoQ % -0.52% 1.51% 10.85% 2.29% 0.96% 1.66% -
  Horiz. % 117.54% 118.15% 116.39% 104.99% 102.64% 101.66% 100.00%
NOSH 80,357 80,204 79,636 71,920 71,785 72,000 71,578 8.01%
  QoQ % 0.19% 0.71% 10.73% 0.19% -0.30% 0.59% -
  Horiz. % 112.26% 112.05% 111.26% 100.48% 100.29% 100.59% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.81 % 3.46 % 4.13 % 5.94 % 5.23 % 5.61 % 5.44 % -7.87%
  QoQ % 39.02% -16.22% -30.47% 13.58% -6.77% 3.13% -
  Horiz. % 88.42% 63.60% 75.92% 109.19% 96.14% 103.12% 100.00%
ROE 0.91 % 0.79 % 0.89 % 2.03 % 1.39 % 1.17 % 0.97 % -4.16%
  QoQ % 15.19% -11.24% -56.16% 46.04% 18.80% 20.62% -
  Horiz. % 93.81% 81.44% 91.75% 209.28% 143.30% 120.62% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.12 14.22 13.40 20.72 16.15 12.53 10.49 3.96%
  QoQ % -21.80% 6.12% -35.33% 28.30% 28.89% 19.45% -
  Horiz. % 106.01% 135.56% 127.74% 197.52% 153.96% 119.45% 100.00%
EPS 0.56 0.49 0.55 1.25 0.84 0.70 0.57 -1.17%
  QoQ % 14.29% -10.91% -56.00% 48.81% 20.00% 22.81% -
  Horiz. % 98.25% 85.96% 96.49% 219.30% 147.37% 122.81% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6176 0.6220 0.6171 0.6164 0.6037 0.5962 0.5899 3.10%
  QoQ % -0.71% 0.79% 0.11% 2.10% 1.26% 1.07% -
  Horiz. % 104.70% 105.44% 104.61% 104.49% 102.34% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.16 12.96 12.13 16.93 13.17 10.25 8.54 12.27%
  QoQ % -21.60% 6.84% -28.35% 28.55% 28.49% 20.02% -
  Horiz. % 118.97% 151.76% 142.04% 198.24% 154.22% 120.02% 100.00%
EPS 0.51 0.45 0.50 1.02 0.69 0.57 0.46 7.11%
  QoQ % 13.33% -10.00% -50.98% 47.83% 21.05% 23.91% -
  Horiz. % 110.87% 97.83% 108.70% 221.74% 150.00% 123.91% 100.00%
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5640 0.5669 0.5585 0.5038 0.4925 0.4878 0.4798 11.37%
  QoQ % -0.51% 1.50% 10.86% 2.29% 0.96% 1.67% -
  Horiz. % 117.55% 118.15% 116.40% 105.00% 102.65% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.2600 0.3500 0.4050 0.4400 0.4300 0.4900 0.5200 -
P/RPS 2.34 2.46 3.02 2.12 2.66 3.91 4.95 -39.29%
  QoQ % -4.88% -18.54% 42.45% -20.30% -31.97% -21.01% -
  Horiz. % 47.27% 49.70% 61.01% 42.83% 53.74% 78.99% 100.00%
P/EPS 46.43 71.43 73.64 35.20 51.19 70.00 91.23 -36.23%
  QoQ % -35.00% -3.00% 109.20% -31.24% -26.87% -23.27% -
  Horiz. % 50.89% 78.30% 80.72% 38.58% 56.11% 76.73% 100.00%
EY 2.15 1.40 1.36 2.84 1.95 1.43 1.10 56.26%
  QoQ % 53.57% 2.94% -52.11% 45.64% 36.36% 30.00% -
  Horiz. % 195.45% 127.27% 123.64% 258.18% 177.27% 130.00% 100.00%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.42 0.56 0.66 0.71 0.71 0.82 0.88 -38.90%
  QoQ % -25.00% -15.15% -7.04% 0.00% -13.41% -6.82% -
  Horiz. % 47.73% 63.64% 75.00% 80.68% 80.68% 93.18% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 23/05/11 25/02/11 29/11/10 23/08/10 21/05/10 -
Price 0.2700 0.3100 0.3500 0.4000 0.4000 0.5300 0.4600 -
P/RPS 2.43 2.18 2.61 1.93 2.48 4.23 4.38 -32.46%
  QoQ % 11.47% -16.48% 35.23% -22.18% -41.37% -3.42% -
  Horiz. % 55.48% 49.77% 59.59% 44.06% 56.62% 96.58% 100.00%
P/EPS 48.21 63.27 63.64 32.00 47.62 75.71 80.70 -29.05%
  QoQ % -23.80% -0.58% 98.88% -32.80% -37.10% -6.18% -
  Horiz. % 59.74% 78.40% 78.86% 39.65% 59.01% 93.82% 100.00%
EY 2.07 1.58 1.57 3.13 2.10 1.32 1.24 40.68%
  QoQ % 31.01% 0.64% -49.84% 49.05% 59.09% 6.45% -
  Horiz. % 166.94% 127.42% 126.61% 252.42% 169.35% 106.45% 100.00%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.44 0.50 0.57 0.65 0.66 0.89 0.78 -31.70%
  QoQ % -12.00% -12.28% -12.31% -1.52% -25.84% 14.10% -
  Horiz. % 56.41% 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.
 


 

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