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.
 


 

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