Highlights

[HOKHENG] QoQ TTM Result on 2011-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 21-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -6.57%    YoY -     43.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 33,757 37,157 40,301 45,918 48,570 46,185 43,022 -14.94%
  QoQ % -9.15% -7.80% -12.23% -5.46% 5.16% 7.35% -
  Horiz. % 78.46% 86.37% 93.68% 106.73% 112.90% 107.35% 100.00%
PBT 3,010 2,935 3,120 3,020 3,252 3,416 3,379 -7.43%
  QoQ % 2.56% -5.93% 3.31% -7.13% -4.80% 1.09% -
  Horiz. % 89.08% 86.86% 92.34% 89.38% 96.24% 101.09% 100.00%
Tax -926 -831 -890 -876 -932 -984 -979 -3.65%
  QoQ % -11.43% 6.63% -1.60% 6.01% 5.28% -0.51% -
  Horiz. % 94.59% 84.88% 90.91% 89.48% 95.20% 100.51% 100.00%
NP 2,084 2,104 2,230 2,144 2,320 2,432 2,400 -8.99%
  QoQ % -0.95% -5.65% 4.01% -7.59% -4.61% 1.33% -
  Horiz. % 86.83% 87.67% 92.92% 89.33% 96.67% 101.33% 100.00%
NP to SH 2,081 2,103 2,226 2,175 2,328 2,439 2,409 -9.30%
  QoQ % -1.05% -5.53% 2.34% -6.57% -4.55% 1.25% -
  Horiz. % 86.38% 87.30% 92.40% 90.29% 96.64% 101.25% 100.00%
Tax Rate 30.76 % 28.31 % 28.53 % 29.01 % 28.66 % 28.81 % 28.97 % 4.08%
  QoQ % 8.65% -0.77% -1.65% 1.22% -0.52% -0.55% -
  Horiz. % 106.18% 97.72% 98.48% 100.14% 98.93% 99.45% 100.00%
Total Cost 31,673 35,053 38,071 43,774 46,250 43,753 40,622 -15.30%
  QoQ % -9.64% -7.93% -13.03% -5.35% 5.71% 7.71% -
  Horiz. % 77.97% 86.29% 93.72% 107.76% 113.85% 107.71% 100.00%
Net Worth 57,948 51,159 50,191 49,628 49,886 49,143 44,331 19.57%
  QoQ % 13.27% 1.93% 1.14% -0.52% 1.51% 10.85% -
  Horiz. % 130.72% 115.40% 113.22% 111.95% 112.53% 110.85% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 797 797 797 719 719 719 719 7.14%
  QoQ % 0.00% 0.00% 10.88% 0.00% 0.00% 0.00% -
  Horiz. % 110.88% 110.88% 110.88% 100.00% 100.00% 100.00% 100.00%
Div Payout % 38.32 % 37.92 % 35.82 % 33.07 % 30.89 % 29.49 % 29.85 % 18.14%
  QoQ % 1.05% 5.86% 8.32% 7.06% 4.75% -1.21% -
  Horiz. % 128.38% 127.04% 120.00% 110.79% 103.48% 98.79% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 57,948 51,159 50,191 49,628 49,886 49,143 44,331 19.57%
  QoQ % 13.27% 1.93% 1.14% -0.52% 1.51% 10.85% -
  Horiz. % 130.72% 115.40% 113.22% 111.95% 112.53% 110.85% 100.00%
NOSH 80,652 80,769 79,745 80,357 80,204 79,636 71,920 7.95%
  QoQ % -0.14% 1.28% -0.76% 0.19% 0.71% 10.73% -
  Horiz. % 112.14% 112.30% 110.88% 111.73% 111.52% 110.73% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.17 % 5.66 % 5.53 % 4.67 % 4.78 % 5.27 % 5.58 % 6.94%
  QoQ % 9.01% 2.35% 18.42% -2.30% -9.30% -5.56% -
  Horiz. % 110.57% 101.43% 99.10% 83.69% 85.66% 94.44% 100.00%
ROE 3.59 % 4.11 % 4.43 % 4.38 % 4.67 % 4.96 % 5.43 % -24.13%
  QoQ % -12.65% -7.22% 1.14% -6.21% -5.85% -8.66% -
  Horiz. % 66.11% 75.69% 81.58% 80.66% 86.00% 91.34% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 41.86 46.00 50.54 57.14 60.56 57.99 59.82 -21.20%
  QoQ % -9.00% -8.98% -11.55% -5.65% 4.43% -3.06% -
  Horiz. % 69.98% 76.90% 84.49% 95.52% 101.24% 96.94% 100.00%
EPS 2.58 2.60 2.79 2.71 2.90 3.06 3.35 -15.99%
  QoQ % -0.77% -6.81% 2.95% -6.55% -5.23% -8.66% -
  Horiz. % 77.01% 77.61% 83.28% 80.90% 86.57% 91.34% 100.00%
DPS 1.00 1.00 1.00 0.90 0.90 0.90 1.00 -
  QoQ % 0.00% 0.00% 11.11% 0.00% 0.00% -10.00% -
  Horiz. % 100.00% 100.00% 100.00% 90.00% 90.00% 90.00% 100.00%
NAPS 0.7185 0.6334 0.6294 0.6176 0.6220 0.6171 0.6164 10.77%
  QoQ % 13.44% 0.64% 1.91% -0.71% 0.79% 0.11% -
  Horiz. % 116.56% 102.76% 102.11% 100.19% 100.91% 100.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 38.36 42.23 45.80 52.18 55.20 52.49 48.89 -14.94%
  QoQ % -9.16% -7.79% -12.23% -5.47% 5.16% 7.36% -
  Horiz. % 78.46% 86.38% 93.68% 106.73% 112.91% 107.36% 100.00%
EPS 2.36 2.39 2.53 2.47 2.65 2.77 2.74 -9.48%
  QoQ % -1.26% -5.53% 2.43% -6.79% -4.33% 1.09% -
  Horiz. % 86.13% 87.23% 92.34% 90.15% 96.72% 101.09% 100.00%
DPS 0.91 0.91 0.91 0.82 0.82 0.82 0.82 7.20%
  QoQ % 0.00% 0.00% 10.98% 0.00% 0.00% 0.00% -
  Horiz. % 110.98% 110.98% 110.98% 100.00% 100.00% 100.00% 100.00%
NAPS 0.6585 0.5814 0.5704 0.5640 0.5669 0.5585 0.5038 19.56%
  QoQ % 13.26% 1.93% 1.13% -0.51% 1.50% 10.86% -
  Horiz. % 130.71% 115.40% 113.22% 111.95% 112.52% 110.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2900 0.3500 0.2600 0.2600 0.3500 0.4050 0.4400 -
P/RPS 0.69 0.76 0.51 0.46 0.58 0.70 0.74 -4.56%
  QoQ % -9.21% 49.02% 10.87% -20.69% -17.14% -5.41% -
  Horiz. % 93.24% 102.70% 68.92% 62.16% 78.38% 94.59% 100.00%
P/EPS 11.24 13.44 9.31 9.61 12.06 13.22 13.14 -9.90%
  QoQ % -16.37% 44.36% -3.12% -20.32% -8.77% 0.61% -
  Horiz. % 85.54% 102.28% 70.85% 73.14% 91.78% 100.61% 100.00%
EY 8.90 7.44 10.74 10.41 8.29 7.56 7.61 11.01%
  QoQ % 19.62% -30.73% 3.17% 25.57% 9.66% -0.66% -
  Horiz. % 116.95% 97.77% 141.13% 136.79% 108.94% 99.34% 100.00%
DY 3.45 2.86 3.85 3.44 2.56 2.23 2.27 32.22%
  QoQ % 20.63% -25.71% 11.92% 34.38% 14.80% -1.76% -
  Horiz. % 151.98% 125.99% 169.60% 151.54% 112.78% 98.24% 100.00%
P/NAPS 0.40 0.55 0.41 0.42 0.56 0.66 0.71 -31.81%
  QoQ % -27.27% 34.15% -2.38% -25.00% -15.15% -7.04% -
  Horiz. % 56.34% 77.46% 57.75% 59.15% 78.87% 92.96% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 27/02/12 21/11/11 22/08/11 23/05/11 25/02/11 -
Price 0.2800 0.2900 0.3200 0.2700 0.3100 0.3500 0.4000 -
P/RPS 0.67 0.63 0.63 0.47 0.51 0.60 0.67 -
  QoQ % 6.35% 0.00% 34.04% -7.84% -15.00% -10.45% -
  Horiz. % 100.00% 94.03% 94.03% 70.15% 76.12% 89.55% 100.00%
P/EPS 10.85 11.14 11.46 9.98 10.68 11.43 11.94 -6.19%
  QoQ % -2.60% -2.79% 14.83% -6.55% -6.56% -4.27% -
  Horiz. % 90.87% 93.30% 95.98% 83.58% 89.45% 95.73% 100.00%
EY 9.22 8.98 8.72 10.02 9.36 8.75 8.37 6.67%
  QoQ % 2.67% 2.98% -12.97% 7.05% 6.97% 4.54% -
  Horiz. % 110.16% 107.29% 104.18% 119.71% 111.83% 104.54% 100.00%
DY 3.57 3.45 3.13 3.31 2.89 2.58 2.50 26.84%
  QoQ % 3.48% 10.22% -5.44% 14.53% 12.02% 3.20% -
  Horiz. % 142.80% 138.00% 125.20% 132.40% 115.60% 103.20% 100.00%
P/NAPS 0.39 0.46 0.51 0.44 0.50 0.57 0.65 -28.88%
  QoQ % -15.22% -9.80% 15.91% -12.00% -12.28% -12.31% -
  Horiz. % 60.00% 70.77% 78.46% 67.69% 76.92% 87.69% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers