Highlights

[HOKHENG] QoQ Quarter Result on 2012-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -186.35%    YoY -     -128.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,325 9,192 8,709 9,746 9,438 8,003 7,531 23.39%
  QoQ % 12.33% 5.55% -10.64% 3.26% 17.93% 6.27% -
  Horiz. % 137.10% 122.06% 115.64% 129.41% 125.32% 106.27% 100.00%
PBT 356 267 243 -442 458 596 428 -11.55%
  QoQ % 33.33% 9.88% 154.98% -196.51% -23.15% 39.25% -
  Horiz. % 83.18% 62.38% 56.78% -103.27% 107.01% 139.25% 100.00%
Tax -141 -167 -139 161 -142 -222 -113 15.89%
  QoQ % 15.57% -20.14% -186.34% 213.38% 36.04% -96.46% -
  Horiz. % 124.78% 147.79% 123.01% -142.48% 125.66% 196.46% 100.00%
NP 215 100 104 -281 316 374 315 -22.46%
  QoQ % 115.00% -3.85% 137.01% -188.92% -15.51% 18.73% -
  Horiz. % 68.25% 31.75% 33.02% -89.21% 100.32% 118.73% 100.00%
NP to SH 251 157 192 -272 315 371 315 -14.04%
  QoQ % 59.87% -18.23% 170.59% -186.35% -15.09% 17.78% -
  Horiz. % 79.68% 49.84% 60.95% -86.35% 100.00% 117.78% 100.00%
Tax Rate 39.61 % 62.55 % 57.20 % - % 31.00 % 37.25 % 26.40 % 31.03%
  QoQ % -36.67% 9.35% 0.00% 0.00% -16.78% 41.10% -
  Horiz. % 150.04% 236.93% 216.67% 0.00% 117.42% 141.10% 100.00%
Total Cost 10,110 9,092 8,605 10,027 9,122 7,629 7,216 25.18%
  QoQ % 11.20% 5.66% -14.18% 9.92% 19.57% 5.72% -
  Horiz. % 140.11% 126.00% 119.25% 138.96% 126.41% 105.72% 100.00%
Net Worth 51,503 49,682 50,479 50,478 57,548 57,948 51,159 0.45%
  QoQ % 3.67% -1.58% 0.00% -12.28% -0.69% 13.27% -
  Horiz. % 100.67% 97.11% 98.67% 98.67% 112.49% 113.27% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 51,503 49,682 50,479 50,478 57,548 57,948 51,159 0.45%
  QoQ % 3.67% -1.58% 0.00% -12.28% -0.69% 13.27% -
  Horiz. % 100.67% 97.11% 98.67% 98.67% 112.49% 113.27% 100.00%
NOSH 80,967 78,499 80,000 80,303 80,769 80,652 80,769 0.16%
  QoQ % 3.14% -1.88% -0.38% -0.58% 0.15% -0.14% -
  Horiz. % 100.25% 97.19% 99.05% 99.42% 100.00% 99.86% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.08 % 1.09 % 1.19 % -2.88 % 3.35 % 4.67 % 4.18 % -37.18%
  QoQ % 90.83% -8.40% 141.32% -185.97% -28.27% 11.72% -
  Horiz. % 49.76% 26.08% 28.47% -68.90% 80.14% 111.72% 100.00%
ROE 0.49 % 0.32 % 0.38 % -0.54 % 0.55 % 0.64 % 0.62 % -14.51%
  QoQ % 53.13% -15.79% 170.37% -198.18% -14.06% 3.23% -
  Horiz. % 79.03% 51.61% 61.29% -87.10% 88.71% 103.23% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.75 11.71 10.89 12.14 11.69 9.92 9.32 23.21%
  QoQ % 8.88% 7.53% -10.30% 3.85% 17.84% 6.44% -
  Horiz. % 136.80% 125.64% 116.85% 130.26% 125.43% 106.44% 100.00%
EPS 0.31 0.20 0.24 -0.34 0.39 0.46 0.39 -14.18%
  QoQ % 55.00% -16.67% 170.59% -187.18% -15.22% 17.95% -
  Horiz. % 79.49% 51.28% 61.54% -87.18% 100.00% 117.95% 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 0.6361 0.6329 0.6310 0.6286 0.7125 0.7185 0.6334 0.28%
  QoQ % 0.51% 0.30% 0.38% -11.78% -0.84% 13.44% -
  Horiz. % 100.43% 99.92% 99.62% 99.24% 112.49% 113.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.73 10.45 9.90 11.08 10.73 9.09 8.56 23.35%
  QoQ % 12.25% 5.56% -10.65% 3.26% 18.04% 6.19% -
  Horiz. % 137.03% 122.08% 115.65% 129.44% 125.35% 106.19% 100.00%
EPS 0.29 0.18 0.22 -0.31 0.36 0.42 0.36 -13.41%
  QoQ % 61.11% -18.18% 170.97% -186.11% -14.29% 16.67% -
  Horiz. % 80.56% 50.00% 61.11% -86.11% 100.00% 116.67% 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 0.5853 0.5646 0.5737 0.5736 0.6540 0.6585 0.5814 0.45%
  QoQ % 3.67% -1.59% 0.02% -12.29% -0.68% 13.26% -
  Horiz. % 100.67% 97.11% 98.68% 98.66% 112.49% 113.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.2900 0.2900 0.2800 0.3300 0.3100 0.2900 0.3500 -
P/RPS 2.27 2.48 2.57 2.72 2.65 2.92 3.75 -28.42%
  QoQ % -8.47% -3.50% -5.51% 2.64% -9.25% -22.13% -
  Horiz. % 60.53% 66.13% 68.53% 72.53% 70.67% 77.87% 100.00%
P/EPS 93.55 145.00 116.67 -97.43 79.49 63.04 89.74 2.81%
  QoQ % -35.48% 24.28% 219.75% -222.57% 26.09% -29.75% -
  Horiz. % 104.25% 161.58% 130.01% -108.57% 88.58% 70.25% 100.00%
EY 1.07 0.69 0.86 -1.03 1.26 1.59 1.11 -2.41%
  QoQ % 55.07% -19.77% 183.50% -181.75% -20.75% 43.24% -
  Horiz. % 96.40% 62.16% 77.48% -92.79% 113.51% 143.24% 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 0.46 0.46 0.44 0.52 0.44 0.40 0.55 -11.22%
  QoQ % 0.00% 4.55% -15.38% 18.18% 10.00% -27.27% -
  Horiz. % 83.64% 83.64% 80.00% 94.55% 80.00% 72.73% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 27/05/13 28/02/13 26/11/12 27/08/12 28/05/12 -
Price 0.2900 0.3150 0.3000 0.2900 0.3100 0.2800 0.2900 -
P/RPS 2.27 2.69 2.76 2.39 2.65 2.82 3.11 -18.92%
  QoQ % -15.61% -2.54% 15.48% -9.81% -6.03% -9.32% -
  Horiz. % 72.99% 86.50% 88.75% 76.85% 85.21% 90.68% 100.00%
P/EPS 93.55 157.50 125.00 -85.62 79.49 60.87 74.36 16.52%
  QoQ % -40.60% 26.00% 245.99% -207.71% 30.59% -18.14% -
  Horiz. % 125.81% 211.81% 168.10% -115.14% 106.90% 81.86% 100.00%
EY 1.07 0.63 0.80 -1.17 1.26 1.64 1.34 -13.92%
  QoQ % 69.84% -21.25% 168.38% -192.86% -23.17% 22.39% -
  Horiz. % 79.85% 47.01% 59.70% -87.31% 94.03% 122.39% 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 0.46 0.50 0.48 0.46 0.44 0.39 0.46 -
  QoQ % -8.00% 4.17% 4.35% 4.55% 12.82% -15.22% -
  Horiz. % 100.00% 108.70% 104.35% 100.00% 95.65% 84.78% 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