Highlights

[DFCITY] QoQ TTM Result on 2013-06-30 [#2]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -35.31%    YoY -     -81.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 39,492 39,719 37,972 37,085 35,896 34,718 34,256 9.96%
  QoQ % -0.57% 4.60% 2.39% 3.31% 3.39% 1.35% -
  Horiz. % 115.28% 115.95% 110.85% 108.26% 104.79% 101.35% 100.00%
PBT 1,846 1,551 424 526 855 1,040 2,883 -25.73%
  QoQ % 19.02% 265.80% -19.39% -38.48% -17.79% -63.93% -
  Horiz. % 64.03% 53.80% 14.71% 18.24% 29.66% 36.07% 100.00%
Tax -620 -579 -286 -287 -342 -316 -913 -22.76%
  QoQ % -7.08% -102.45% 0.35% 16.08% -8.23% 65.39% -
  Horiz. % 67.91% 63.42% 31.33% 31.43% 37.46% 34.61% 100.00%
NP 1,226 972 138 239 513 724 1,970 -27.13%
  QoQ % 26.13% 604.35% -42.26% -53.41% -29.14% -63.25% -
  Horiz. % 62.23% 49.34% 7.01% 12.13% 26.04% 36.75% 100.00%
NP to SH 1,369 1,169 328 392 606 729 1,946 -20.92%
  QoQ % 17.11% 256.40% -16.33% -35.31% -16.87% -62.54% -
  Horiz. % 70.35% 60.07% 16.86% 20.14% 31.14% 37.46% 100.00%
Tax Rate 33.59 % 37.33 % 67.45 % 54.56 % 40.00 % 30.38 % 31.67 % 4.01%
  QoQ % -10.02% -44.66% 23.63% 36.40% 31.67% -4.07% -
  Horiz. % 106.06% 117.87% 212.98% 172.28% 126.30% 95.93% 100.00%
Total Cost 38,266 38,747 37,834 36,846 35,383 33,994 32,286 12.01%
  QoQ % -1.24% 2.41% 2.68% 4.13% 4.09% 5.29% -
  Horiz. % 118.52% 120.01% 117.18% 114.12% 109.59% 105.29% 100.00%
Net Worth 51,848 51,546 51,503 49,682 50,479 50,478 57,548 -6.72%
  QoQ % 0.58% 0.08% 3.67% -1.58% 0.00% -12.28% -
  Horiz. % 90.10% 89.57% 89.50% 86.33% 87.72% 87.72% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 0 0 0 0 0 0 797 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 40.98 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 51,848 51,546 51,503 49,682 50,479 50,478 57,548 -6.72%
  QoQ % 0.58% 0.08% 3.67% -1.58% 0.00% -12.28% -
  Horiz. % 90.10% 89.57% 89.50% 86.33% 87.72% 87.72% 100.00%
NOSH 79,999 80,140 80,967 78,499 80,000 80,303 80,769 -0.64%
  QoQ % -0.18% -1.02% 3.14% -1.88% -0.38% -0.58% -
  Horiz. % 99.05% 99.22% 100.25% 97.19% 99.05% 99.42% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.10 % 2.45 % 0.36 % 0.64 % 1.43 % 2.09 % 5.75 % -33.78%
  QoQ % 26.53% 580.56% -43.75% -55.24% -31.58% -63.65% -
  Horiz. % 53.91% 42.61% 6.26% 11.13% 24.87% 36.35% 100.00%
ROE 2.64 % 2.27 % 0.64 % 0.79 % 1.20 % 1.44 % 3.38 % -15.20%
  QoQ % 16.30% 254.69% -18.99% -34.17% -16.67% -57.40% -
  Horiz. % 78.11% 67.16% 18.93% 23.37% 35.50% 42.60% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 49.37 49.56 46.90 47.24 44.87 43.23 42.41 10.67%
  QoQ % -0.38% 5.67% -0.72% 5.28% 3.79% 1.93% -
  Horiz. % 116.41% 116.86% 110.59% 111.39% 105.80% 101.93% 100.00%
EPS 1.71 1.46 0.41 0.50 0.76 0.91 2.41 -20.46%
  QoQ % 17.12% 256.10% -18.00% -34.21% -16.48% -62.24% -
  Horiz. % 70.95% 60.58% 17.01% 20.75% 31.54% 37.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6481 0.6432 0.6361 0.6329 0.6310 0.6286 0.7125 -6.13%
  QoQ % 0.76% 1.12% 0.51% 0.30% 0.38% -11.78% -
  Horiz. % 90.96% 90.27% 89.28% 88.83% 88.56% 88.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 44.88 45.14 43.15 42.14 40.79 39.45 38.93 9.96%
  QoQ % -0.58% 4.61% 2.40% 3.31% 3.40% 1.34% -
  Horiz. % 115.28% 115.95% 110.84% 108.25% 104.78% 101.34% 100.00%
EPS 1.56 1.33 0.37 0.45 0.69 0.83 2.21 -20.74%
  QoQ % 17.29% 259.46% -17.78% -34.78% -16.87% -62.44% -
  Horiz. % 70.59% 60.18% 16.74% 20.36% 31.22% 37.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5892 0.5858 0.5853 0.5646 0.5737 0.5736 0.6540 -6.73%
  QoQ % 0.58% 0.09% 3.67% -1.59% 0.02% -12.29% -
  Horiz. % 90.09% 89.57% 89.50% 86.33% 87.72% 87.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.4650 0.3400 0.2900 0.2900 0.2800 0.3300 0.3100 -
P/RPS 0.94 0.69 0.62 0.61 0.62 0.76 0.73 18.38%
  QoQ % 36.23% 11.29% 1.64% -1.61% -18.42% 4.11% -
  Horiz. % 128.77% 94.52% 84.93% 83.56% 84.93% 104.11% 100.00%
P/EPS 27.17 23.31 71.59 58.07 36.96 36.35 12.87 64.64%
  QoQ % 16.56% -67.44% 23.28% 57.12% 1.68% 182.44% -
  Horiz. % 211.11% 181.12% 556.25% 451.20% 287.18% 282.44% 100.00%
EY 3.68 4.29 1.40 1.72 2.71 2.75 7.77 -39.27%
  QoQ % -14.22% 206.43% -18.60% -36.53% -1.45% -64.61% -
  Horiz. % 47.36% 55.21% 18.02% 22.14% 34.88% 35.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.53 0.46 0.46 0.44 0.52 0.44 38.90%
  QoQ % 35.85% 15.22% 0.00% 4.55% -15.38% 18.18% -
  Horiz. % 163.64% 120.45% 104.55% 104.55% 100.00% 118.18% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 25/11/13 26/08/13 27/05/13 28/02/13 26/11/12 -
Price 0.4600 0.4350 0.2900 0.3150 0.3000 0.2900 0.3100 -
P/RPS 0.93 0.88 0.62 0.67 0.67 0.67 0.73 17.54%
  QoQ % 5.68% 41.94% -7.46% 0.00% 0.00% -8.22% -
  Horiz. % 127.40% 120.55% 84.93% 91.78% 91.78% 91.78% 100.00%
P/EPS 26.88 29.82 71.59 63.08 39.60 31.94 12.87 63.47%
  QoQ % -9.86% -58.35% 13.49% 59.29% 23.98% 148.17% -
  Horiz. % 208.86% 231.70% 556.25% 490.13% 307.69% 248.17% 100.00%
EY 3.72 3.35 1.40 1.59 2.53 3.13 7.77 -38.83%
  QoQ % 11.04% 139.29% -11.95% -37.15% -19.17% -59.72% -
  Horiz. % 47.88% 43.11% 18.02% 20.46% 32.56% 40.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.71 0.68 0.46 0.50 0.48 0.46 0.44 37.61%
  QoQ % 4.41% 47.83% -8.00% 4.17% 4.35% 4.55% -
  Horiz. % 161.36% 154.55% 104.55% 113.64% 109.09% 104.55% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS