Highlights

[HOKHENG] QoQ TTM Result on 2010-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     59.01%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 45,918 48,570 46,185 43,022 28,121 16,530 7,512 233.94%
  QoQ % -5.46% 5.16% 7.35% 52.99% 70.12% 120.05% -
  Horiz. % 611.26% 646.57% 614.82% 572.71% 374.35% 220.05% 100.00%
PBT 3,020 3,252 3,416 3,379 2,078 1,261 576 201.50%
  QoQ % -7.13% -4.80% 1.09% 62.61% 64.79% 118.92% -
  Horiz. % 524.31% 564.58% 593.06% 586.63% 360.76% 218.92% 100.00%
Tax -876 -932 -984 -979 -557 -346 -167 201.59%
  QoQ % 6.01% 5.28% -0.51% -75.76% -60.98% -107.19% -
  Horiz. % 524.55% 558.08% 589.22% 586.23% 333.53% 207.19% 100.00%
NP 2,144 2,320 2,432 2,400 1,521 915 409 201.46%
  QoQ % -7.59% -4.61% 1.33% 57.79% 66.23% 123.72% -
  Horiz. % 524.21% 567.24% 594.62% 586.80% 371.88% 223.72% 100.00%
NP to SH 2,175 2,328 2,439 2,409 1,515 912 408 204.85%
  QoQ % -6.57% -4.55% 1.25% 59.01% 66.12% 123.53% -
  Horiz. % 533.09% 570.59% 597.79% 590.44% 371.32% 223.53% 100.00%
Tax Rate 29.01 % 28.66 % 28.81 % 28.97 % 26.80 % 27.44 % 28.99 % 0.05%
  QoQ % 1.22% -0.52% -0.55% 8.10% -2.33% -5.35% -
  Horiz. % 100.07% 98.86% 99.38% 99.93% 92.45% 94.65% 100.00%
Total Cost 43,774 46,250 43,753 40,622 26,600 15,615 7,103 235.77%
  QoQ % -5.35% 5.71% 7.71% 52.71% 70.35% 119.84% -
  Horiz. % 616.27% 651.13% 615.98% 571.90% 374.49% 219.84% 100.00%
Net Worth 49,628 49,886 49,143 44,331 43,337 42,926 42,224 11.36%
  QoQ % -0.52% 1.51% 10.85% 2.29% 0.96% 1.66% -
  Horiz. % 117.54% 118.15% 116.39% 104.99% 102.64% 101.66% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 719 719 719 719 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 33.07 % 30.89 % 29.49 % 29.85 % - % - % - % -
  QoQ % 7.06% 4.75% -1.21% 0.00% 0.00% 0.00% -
  Horiz. % 110.79% 103.48% 98.79% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 49,628 49,886 49,143 44,331 43,337 42,926 42,224 11.36%
  QoQ % -0.52% 1.51% 10.85% 2.29% 0.96% 1.66% -
  Horiz. % 117.54% 118.15% 116.39% 104.99% 102.64% 101.66% 100.00%
NOSH 80,357 80,204 79,636 71,920 71,785 72,000 71,578 8.01%
  QoQ % 0.19% 0.71% 10.73% 0.19% -0.30% 0.59% -
  Horiz. % 112.26% 112.05% 111.26% 100.48% 100.29% 100.59% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.67 % 4.78 % 5.27 % 5.58 % 5.41 % 5.54 % 5.44 % -9.67%
  QoQ % -2.30% -9.30% -5.56% 3.14% -2.35% 1.84% -
  Horiz. % 85.85% 87.87% 96.88% 102.57% 99.45% 101.84% 100.00%
ROE 4.38 % 4.67 % 4.96 % 5.43 % 3.50 % 2.12 % 0.97 % 172.94%
  QoQ % -6.21% -5.85% -8.66% 55.14% 65.09% 118.56% -
  Horiz. % 451.55% 481.44% 511.34% 559.79% 360.82% 218.56% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 57.14 60.56 57.99 59.82 39.17 22.96 10.49 209.26%
  QoQ % -5.65% 4.43% -3.06% 52.72% 70.60% 118.88% -
  Horiz. % 544.71% 577.31% 552.81% 570.26% 373.40% 218.88% 100.00%
EPS 2.71 2.90 3.06 3.35 2.11 1.27 0.57 182.48%
  QoQ % -6.55% -5.23% -8.66% 58.77% 66.14% 122.81% -
  Horiz. % 475.44% 508.77% 536.84% 587.72% 370.18% 222.81% 100.00%
DPS 0.90 0.90 0.90 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -10.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.00% 90.00% 90.00% 100.00% - - -
NAPS 0.6176 0.6220 0.6171 0.6164 0.6037 0.5962 0.5899 3.10%
  QoQ % -0.71% 0.79% 0.11% 2.10% 1.26% 1.07% -
  Horiz. % 104.70% 105.44% 104.61% 104.49% 102.34% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 52.18 55.20 52.49 48.89 31.96 18.78 8.54 233.85%
  QoQ % -5.47% 5.16% 7.36% 52.97% 70.18% 119.91% -
  Horiz. % 611.01% 646.37% 614.64% 572.48% 374.24% 219.91% 100.00%
EPS 2.47 2.65 2.77 2.74 1.72 1.04 0.46 206.32%
  QoQ % -6.79% -4.33% 1.09% 59.30% 65.38% 126.09% -
  Horiz. % 536.96% 576.09% 602.17% 595.65% 373.91% 226.09% 100.00%
DPS 0.82 0.82 0.82 0.82 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 0.5640 0.5669 0.5585 0.5038 0.4925 0.4878 0.4798 11.37%
  QoQ % -0.51% 1.50% 10.86% 2.29% 0.96% 1.67% -
  Horiz. % 117.55% 118.15% 116.40% 105.00% 102.65% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.2600 0.3500 0.4050 0.4400 0.4300 0.4900 0.5200 -
P/RPS 0.46 0.58 0.70 0.74 1.10 2.13 4.95 -79.45%
  QoQ % -20.69% -17.14% -5.41% -32.73% -48.36% -56.97% -
  Horiz. % 9.29% 11.72% 14.14% 14.95% 22.22% 43.03% 100.00%
P/EPS 9.61 12.06 13.22 13.14 20.37 38.68 91.23 -77.67%
  QoQ % -20.32% -8.77% 0.61% -35.49% -47.34% -57.60% -
  Horiz. % 10.53% 13.22% 14.49% 14.40% 22.33% 42.40% 100.00%
EY 10.41 8.29 7.56 7.61 4.91 2.59 1.10 346.80%
  QoQ % 25.57% 9.66% -0.66% 54.99% 89.58% 135.45% -
  Horiz. % 946.36% 753.64% 687.27% 691.82% 446.36% 235.45% 100.00%
DY 3.44 2.56 2.23 2.27 0.00 0.00 0.00 -
  QoQ % 34.38% 14.80% -1.76% 0.00% 0.00% 0.00% -
  Horiz. % 151.54% 112.78% 98.24% 100.00% - - -
P/NAPS 0.42 0.56 0.66 0.71 0.71 0.82 0.88 -38.90%
  QoQ % -25.00% -15.15% -7.04% 0.00% -13.41% -6.82% -
  Horiz. % 47.73% 63.64% 75.00% 80.68% 80.68% 93.18% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 23/05/11 25/02/11 - - - -
Price 0.2700 0.3100 0.3500 0.4000 0.0000 0.0000 0.0000 -
P/RPS 0.47 0.51 0.60 0.67 0.00 0.00 0.00 -
  QoQ % -7.84% -15.00% -10.45% 0.00% 0.00% 0.00% -
  Horiz. % 70.15% 76.12% 89.55% 100.00% - - -
P/EPS 9.98 10.68 11.43 11.94 0.00 0.00 0.00 -
  QoQ % -6.55% -6.56% -4.27% 0.00% 0.00% 0.00% -
  Horiz. % 83.58% 89.45% 95.73% 100.00% - - -
EY 10.02 9.36 8.75 8.37 0.00 0.00 0.00 -
  QoQ % 7.05% 6.97% 4.54% 0.00% 0.00% 0.00% -
  Horiz. % 119.71% 111.83% 104.54% 100.00% - - -
DY 3.31 2.89 2.58 2.50 0.00 0.00 0.00 -
  QoQ % 14.53% 12.02% 3.20% 0.00% 0.00% 0.00% -
  Horiz. % 132.40% 115.60% 103.20% 100.00% - - -
P/NAPS 0.44 0.50 0.57 0.65 0.00 0.00 0.00 -
  QoQ % -12.00% -12.28% -12.31% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS