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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers