Highlights

[HOKHENG] QoQ Quarter Result on 2010-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 14,901 11,591 9,018 7,512 0 0 0 -
  QoQ % 28.56% 28.53% 20.05% 0.00% 0.00% 0.00% -
  Horiz. % 198.36% 154.30% 120.05% 100.00% - - -
PBT 1,305 817 685 576 0 0 0 -
  QoQ % 59.73% 19.27% 18.92% 0.00% 0.00% 0.00% -
  Horiz. % 226.56% 141.84% 118.92% 100.00% - - -
Tax -420 -211 -179 -167 0 0 0 -
  QoQ % -99.05% -17.88% -7.19% 0.00% 0.00% 0.00% -
  Horiz. % 251.50% 126.35% 107.19% 100.00% - - -
NP 885 606 506 409 0 0 0 -
  QoQ % 46.04% 19.76% 23.72% 0.00% 0.00% 0.00% -
  Horiz. % 216.38% 148.17% 123.72% 100.00% - - -
NP to SH 899 603 504 408 0 0 0 -
  QoQ % 49.09% 19.64% 23.53% 0.00% 0.00% 0.00% -
  Horiz. % 220.34% 147.79% 123.53% 100.00% - - -
Tax Rate 32.18 % 25.83 % 26.13 % 28.99 % - % - % - % -
  QoQ % 24.58% -1.15% -9.87% 0.00% 0.00% 0.00% -
  Horiz. % 111.00% 89.10% 90.13% 100.00% - - -
Total Cost 14,016 10,985 8,512 7,103 0 0 0 -
  QoQ % 27.59% 29.05% 19.84% 0.00% 0.00% 0.00% -
  Horiz. % 197.33% 154.65% 119.84% 100.00% - - -
Net Worth 44,331 43,337 42,926 42,224 - - - -
  QoQ % 2.29% 0.96% 1.66% 0.00% 0.00% 0.00% -
  Horiz. % 104.99% 102.64% 101.66% 100.00% - - -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 719 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 80.00 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 44,331 43,337 42,926 42,224 - - - -
  QoQ % 2.29% 0.96% 1.66% 0.00% 0.00% 0.00% -
  Horiz. % 104.99% 102.64% 101.66% 100.00% - - -
NOSH 71,920 71,785 72,000 71,578 - - - -
  QoQ % 0.19% -0.30% 0.59% 0.00% 0.00% 0.00% -
  Horiz. % 100.48% 100.29% 100.59% 100.00% - - -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.94 % 5.23 % 5.61 % 5.44 % - % - % - % -
  QoQ % 13.58% -6.77% 3.13% 0.00% 0.00% 0.00% -
  Horiz. % 109.19% 96.14% 103.12% 100.00% - - -
ROE 2.03 % 1.39 % 1.17 % 0.97 % - % - % - % -
  QoQ % 46.04% 18.80% 20.62% 0.00% 0.00% 0.00% -
  Horiz. % 209.28% 143.30% 120.62% 100.00% - - -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.72 16.15 12.53 10.49 - - - -
  QoQ % 28.30% 28.89% 19.45% 0.00% 0.00% 0.00% -
  Horiz. % 197.52% 153.96% 119.45% 100.00% - - -
EPS 1.25 0.84 0.70 0.57 0.00 0.00 0.00 -
  QoQ % 48.81% 20.00% 22.81% 0.00% 0.00% 0.00% -
  Horiz. % 219.30% 147.37% 122.81% 100.00% - - -
DPS 1.00 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. % 100.00% - - - - - -
NAPS 0.6164 0.6037 0.5962 0.5899 0.0000 - - -
  QoQ % 2.10% 1.26% 1.07% 0.00% 0.00% 0.00% -
  Horiz. % 104.49% 102.34% 101.07% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.93 13.17 10.25 8.54 - - - -
  QoQ % 28.55% 28.49% 20.02% 0.00% 0.00% 0.00% -
  Horiz. % 198.24% 154.22% 120.02% 100.00% - - -
EPS 1.02 0.69 0.57 0.46 0.00 0.00 0.00 -
  QoQ % 47.83% 21.05% 23.91% 0.00% 0.00% 0.00% -
  Horiz. % 221.74% 150.00% 123.91% 100.00% - - -
DPS 0.82 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. % 100.00% - - - - - -
NAPS 0.5038 0.4925 0.4878 0.4798 0.0000 - - -
  QoQ % 2.29% 0.96% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 105.00% 102.65% 101.67% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 - - - -
Price 0.4400 0.4300 0.4900 0.5200 0.0000 0.0000 0.0000 -
P/RPS 2.12 2.66 3.91 4.95 0.00 0.00 0.00 -
  QoQ % -20.30% -31.97% -21.01% 0.00% 0.00% 0.00% -
  Horiz. % 42.83% 53.74% 78.99% 100.00% - - -
P/EPS 35.20 51.19 70.00 91.23 0.00 0.00 0.00 -
  QoQ % -31.24% -26.87% -23.27% 0.00% 0.00% 0.00% -
  Horiz. % 38.58% 56.11% 76.73% 100.00% - - -
EY 2.84 1.95 1.43 1.10 0.00 0.00 0.00 -
  QoQ % 45.64% 36.36% 30.00% 0.00% 0.00% 0.00% -
  Horiz. % 258.18% 177.27% 130.00% 100.00% - - -
DY 2.27 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. % 100.00% - - - - - -
P/NAPS 0.71 0.71 0.82 0.88 0.00 0.00 0.00 -
  QoQ % 0.00% -13.41% -6.82% 0.00% 0.00% 0.00% -
  Horiz. % 80.68% 80.68% 93.18% 100.00% - - -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 23/08/10 21/05/10 - - - -
Price 0.4000 0.4000 0.5300 0.4600 0.0000 0.0000 0.0000 -
P/RPS 1.93 2.48 4.23 4.38 0.00 0.00 0.00 -
  QoQ % -22.18% -41.37% -3.42% 0.00% 0.00% 0.00% -
  Horiz. % 44.06% 56.62% 96.58% 100.00% - - -
P/EPS 32.00 47.62 75.71 80.70 0.00 0.00 0.00 -
  QoQ % -32.80% -37.10% -6.18% 0.00% 0.00% 0.00% -
  Horiz. % 39.65% 59.01% 93.82% 100.00% - - -
EY 3.13 2.10 1.32 1.24 0.00 0.00 0.00 -
  QoQ % 49.05% 59.09% 6.45% 0.00% 0.00% 0.00% -
  Horiz. % 252.42% 169.35% 106.45% 100.00% - - -
DY 2.50 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. % 100.00% - - - - - -
P/NAPS 0.65 0.66 0.89 0.78 0.00 0.00 0.00 -
  QoQ % -1.52% -25.84% 14.10% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers