Highlights

[HOKHENG] QoQ Quarter Result on 2014-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -31.11%    YoY -     104.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 13,221 9,737 8,514 8,482 11,493 10,325 9,192 27.34%
  QoQ % 35.78% 14.36% 0.38% -26.20% 11.31% 12.33% -
  Horiz. % 143.83% 105.93% 92.62% 92.28% 125.03% 112.33% 100.00%
PBT 343 328 458 538 685 356 267 18.12%
  QoQ % 4.57% -28.38% -14.87% -21.46% 92.42% 33.33% -
  Horiz. % 128.46% 122.85% 171.54% 201.50% 256.55% 133.33% 100.00%
Tax -320 -164 -172 -180 -132 -141 -167 54.09%
  QoQ % -95.12% 4.65% 4.44% -36.36% 6.38% 15.57% -
  Horiz. % 191.62% 98.20% 102.99% 107.78% 79.04% 84.43% 100.00%
NP 23 164 286 358 553 215 100 -62.36%
  QoQ % -85.98% -42.66% -20.11% -35.26% 157.21% 115.00% -
  Horiz. % 23.00% 164.00% 286.00% 358.00% 553.00% 215.00% 100.00%
NP to SH 26 171 278 392 569 251 157 -69.74%
  QoQ % -84.80% -38.49% -29.08% -31.11% 126.69% 59.87% -
  Horiz. % 16.56% 108.92% 177.07% 249.68% 362.42% 159.87% 100.00%
Tax Rate 93.29 % 50.00 % 37.55 % 33.46 % 19.27 % 39.61 % 62.55 % 30.44%
  QoQ % 86.58% 33.16% 12.22% 73.64% -51.35% -36.67% -
  Horiz. % 149.14% 79.94% 60.03% 53.49% 30.81% 63.33% 100.00%
Total Cost 13,198 9,573 8,228 8,124 10,940 10,110 9,092 28.12%
  QoQ % 37.87% 16.35% 1.28% -25.74% 8.21% 11.20% -
  Horiz. % 145.16% 105.29% 90.50% 89.35% 120.33% 111.20% 100.00%
Net Worth 48,582 53,229 51,747 51,848 51,546 51,503 49,682 -1.48%
  QoQ % -8.73% 2.86% -0.19% 0.58% 0.08% 3.67% -
  Horiz. % 97.79% 107.14% 104.16% 104.36% 103.75% 103.67% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 48,582 53,229 51,747 51,848 51,546 51,503 49,682 -1.48%
  QoQ % -8.73% 2.86% -0.19% 0.58% 0.08% 3.67% -
  Horiz. % 97.79% 107.14% 104.16% 104.36% 103.75% 103.67% 100.00%
NOSH 74,285 81,428 79,428 79,999 80,140 80,967 78,499 -3.60%
  QoQ % -8.77% 2.52% -0.71% -0.18% -1.02% 3.14% -
  Horiz. % 94.63% 103.73% 101.18% 101.91% 102.09% 103.14% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.17 % 1.68 % 3.36 % 4.22 % 4.81 % 2.08 % 1.09 % -70.93%
  QoQ % -89.88% -50.00% -20.38% -12.27% 131.25% 90.83% -
  Horiz. % 15.60% 154.13% 308.26% 387.16% 441.28% 190.83% 100.00%
ROE 0.05 % 0.32 % 0.54 % 0.76 % 1.10 % 0.49 % 0.32 % -70.89%
  QoQ % -84.37% -40.74% -28.95% -30.91% 124.49% 53.13% -
  Horiz. % 15.62% 100.00% 168.75% 237.50% 343.75% 153.13% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.80 11.96 10.72 10.60 14.34 12.75 11.71 32.10%
  QoQ % 48.83% 11.57% 1.13% -26.08% 12.47% 8.88% -
  Horiz. % 152.01% 102.13% 91.55% 90.52% 122.46% 108.88% 100.00%
EPS 0.03 0.21 0.35 0.49 0.71 0.31 0.20 -71.67%
  QoQ % -85.71% -40.00% -28.57% -30.99% 129.03% 55.00% -
  Horiz. % 15.00% 105.00% 175.00% 245.00% 355.00% 155.00% 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 0.6540 0.6537 0.6515 0.6481 0.6432 0.6361 0.6329 2.20%
  QoQ % 0.05% 0.34% 0.52% 0.76% 1.12% 0.51% -
  Horiz. % 103.33% 103.29% 102.94% 102.40% 101.63% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.02 11.07 9.68 9.64 13.06 11.73 10.45 27.28%
  QoQ % 35.68% 14.36% 0.41% -26.19% 11.34% 12.25% -
  Horiz. % 143.73% 105.93% 92.63% 92.25% 124.98% 112.25% 100.00%
EPS 0.03 0.19 0.32 0.45 0.65 0.29 0.18 -69.62%
  QoQ % -84.21% -40.62% -28.89% -30.77% 124.14% 61.11% -
  Horiz. % 16.67% 105.56% 177.78% 250.00% 361.11% 161.11% 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 0.5521 0.6049 0.5881 0.5892 0.5858 0.5853 0.5646 -1.48%
  QoQ % -8.73% 2.86% -0.19% 0.58% 0.09% 3.67% -
  Horiz. % 97.79% 107.14% 104.16% 104.36% 103.75% 103.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.3550 0.4100 0.4350 0.4650 0.3400 0.2900 0.2900 -
P/RPS 1.99 3.43 4.06 4.39 2.37 2.27 2.48 -13.61%
  QoQ % -41.98% -15.52% -7.52% 85.23% 4.41% -8.47% -
  Horiz. % 80.24% 138.31% 163.71% 177.02% 95.56% 91.53% 100.00%
P/EPS 1,014.29 195.24 124.29 94.90 47.89 93.55 145.00 264.47%
  QoQ % 419.51% 57.08% 30.97% 98.16% -48.81% -35.48% -
  Horiz. % 699.51% 134.65% 85.72% 65.45% 33.03% 64.52% 100.00%
EY 0.10 0.51 0.80 1.05 2.09 1.07 0.69 -72.31%
  QoQ % -80.39% -36.25% -23.81% -49.76% 95.33% 55.07% -
  Horiz. % 14.49% 73.91% 115.94% 152.17% 302.90% 155.07% 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 0.54 0.63 0.67 0.72 0.53 0.46 0.46 11.25%
  QoQ % -14.29% -5.97% -6.94% 35.85% 15.22% 0.00% -
  Horiz. % 117.39% 136.96% 145.65% 156.52% 115.22% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 25/11/13 26/08/13 -
Price 0.4000 0.3900 0.4200 0.4600 0.4350 0.2900 0.3150 -
P/RPS 2.25 3.26 3.92 4.34 3.03 2.27 2.69 -11.20%
  QoQ % -30.98% -16.84% -9.68% 43.23% 33.48% -15.61% -
  Horiz. % 83.64% 121.19% 145.72% 161.34% 112.64% 84.39% 100.00%
P/EPS 1,142.86 185.71 120.00 93.88 61.27 93.55 157.50 273.46%
  QoQ % 515.40% 54.76% 27.82% 53.22% -34.51% -40.60% -
  Horiz. % 725.63% 117.91% 76.19% 59.61% 38.90% 59.40% 100.00%
EY 0.09 0.54 0.83 1.07 1.63 1.07 0.63 -72.58%
  QoQ % -83.33% -34.94% -22.43% -34.36% 52.34% 69.84% -
  Horiz. % 14.29% 85.71% 131.75% 169.84% 258.73% 169.84% 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 0.61 0.60 0.64 0.71 0.68 0.46 0.50 14.13%
  QoQ % 1.67% -6.25% -9.86% 4.41% 47.83% -8.00% -
  Horiz. % 122.00% 120.00% 128.00% 142.00% 136.00% 92.00% 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. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. 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
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. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers