Highlights

[HOKHENG] QoQ TTM Result on 2011-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     2.34%    YoY -     -7.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 34,256 33,757 37,157 40,301 45,918 48,570 46,185 -18.02%
  QoQ % 1.48% -9.15% -7.80% -12.23% -5.46% 5.16% -
  Horiz. % 74.17% 73.09% 80.45% 87.26% 99.42% 105.16% 100.00%
PBT 2,883 3,010 2,935 3,120 3,020 3,252 3,416 -10.67%
  QoQ % -4.22% 2.56% -5.93% 3.31% -7.13% -4.80% -
  Horiz. % 84.40% 88.11% 85.92% 91.33% 88.41% 95.20% 100.00%
Tax -913 -926 -831 -890 -876 -932 -984 -4.86%
  QoQ % 1.40% -11.43% 6.63% -1.60% 6.01% 5.28% -
  Horiz. % 92.78% 94.11% 84.45% 90.45% 89.02% 94.72% 100.00%
NP 1,970 2,084 2,104 2,230 2,144 2,320 2,432 -13.07%
  QoQ % -5.47% -0.95% -5.65% 4.01% -7.59% -4.61% -
  Horiz. % 81.00% 85.69% 86.51% 91.69% 88.16% 95.39% 100.00%
NP to SH 1,946 2,081 2,103 2,226 2,175 2,328 2,439 -13.94%
  QoQ % -6.49% -1.05% -5.53% 2.34% -6.57% -4.55% -
  Horiz. % 79.79% 85.32% 86.22% 91.27% 89.18% 95.45% 100.00%
Tax Rate 31.67 % 30.76 % 28.31 % 28.53 % 29.01 % 28.66 % 28.81 % 6.49%
  QoQ % 2.96% 8.65% -0.77% -1.65% 1.22% -0.52% -
  Horiz. % 109.93% 106.77% 98.26% 99.03% 100.69% 99.48% 100.00%
Total Cost 32,286 31,673 35,053 38,071 43,774 46,250 43,753 -18.30%
  QoQ % 1.94% -9.64% -7.93% -13.03% -5.35% 5.71% -
  Horiz. % 73.79% 72.39% 80.12% 87.01% 100.05% 105.71% 100.00%
Net Worth 57,548 57,948 51,159 50,191 49,628 49,886 49,143 11.07%
  QoQ % -0.69% 13.27% 1.93% 1.14% -0.52% 1.51% -
  Horiz. % 117.10% 117.92% 104.10% 102.13% 100.99% 101.51% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 797 797 797 797 719 719 719 7.11%
  QoQ % 0.00% 0.00% 0.00% 10.88% 0.00% 0.00% -
  Horiz. % 110.88% 110.88% 110.88% 110.88% 100.00% 100.00% 100.00%
Div Payout % 40.98 % 38.32 % 37.92 % 35.82 % 33.07 % 30.89 % 29.49 % 24.45%
  QoQ % 6.94% 1.05% 5.86% 8.32% 7.06% 4.75% -
  Horiz. % 138.96% 129.94% 128.59% 121.46% 112.14% 104.75% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 57,548 57,948 51,159 50,191 49,628 49,886 49,143 11.07%
  QoQ % -0.69% 13.27% 1.93% 1.14% -0.52% 1.51% -
  Horiz. % 117.10% 117.92% 104.10% 102.13% 100.99% 101.51% 100.00%
NOSH 80,769 80,652 80,769 79,745 80,357 80,204 79,636 0.94%
  QoQ % 0.15% -0.14% 1.28% -0.76% 0.19% 0.71% -
  Horiz. % 101.42% 101.28% 101.42% 100.14% 100.91% 100.71% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.75 % 6.17 % 5.66 % 5.53 % 4.67 % 4.78 % 5.27 % 5.97%
  QoQ % -6.81% 9.01% 2.35% 18.42% -2.30% -9.30% -
  Horiz. % 109.11% 117.08% 107.40% 104.93% 88.61% 90.70% 100.00%
ROE 3.38 % 3.59 % 4.11 % 4.43 % 4.38 % 4.67 % 4.96 % -22.51%
  QoQ % -5.85% -12.65% -7.22% 1.14% -6.21% -5.85% -
  Horiz. % 68.15% 72.38% 82.86% 89.31% 88.31% 94.15% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 42.41 41.86 46.00 50.54 57.14 60.56 57.99 -18.78%
  QoQ % 1.31% -9.00% -8.98% -11.55% -5.65% 4.43% -
  Horiz. % 73.13% 72.18% 79.32% 87.15% 98.53% 104.43% 100.00%
EPS 2.41 2.58 2.60 2.79 2.71 2.90 3.06 -14.68%
  QoQ % -6.59% -0.77% -6.81% 2.95% -6.55% -5.23% -
  Horiz. % 78.76% 84.31% 84.97% 91.18% 88.56% 94.77% 100.00%
DPS 1.00 1.00 1.00 1.00 0.90 0.90 0.90 7.26%
  QoQ % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 100.00% 100.00% 100.00%
NAPS 0.7125 0.7185 0.6334 0.6294 0.6176 0.6220 0.6171 10.03%
  QoQ % -0.84% 13.44% 0.64% 1.91% -0.71% 0.79% -
  Horiz. % 115.46% 116.43% 102.64% 101.99% 100.08% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.93 38.36 42.23 45.80 52.18 55.20 52.49 -18.02%
  QoQ % 1.49% -9.16% -7.79% -12.23% -5.47% 5.16% -
  Horiz. % 74.17% 73.08% 80.45% 87.25% 99.41% 105.16% 100.00%
EPS 2.21 2.36 2.39 2.53 2.47 2.65 2.77 -13.94%
  QoQ % -6.36% -1.26% -5.53% 2.43% -6.79% -4.33% -
  Horiz. % 79.78% 85.20% 86.28% 91.34% 89.17% 95.67% 100.00%
DPS 0.91 0.91 0.91 0.91 0.82 0.82 0.82 7.17%
  QoQ % 0.00% 0.00% 0.00% 10.98% 0.00% 0.00% -
  Horiz. % 110.98% 110.98% 110.98% 110.98% 100.00% 100.00% 100.00%
NAPS 0.6540 0.6585 0.5814 0.5704 0.5640 0.5669 0.5585 11.07%
  QoQ % -0.68% 13.26% 1.93% 1.13% -0.51% 1.50% -
  Horiz. % 117.10% 117.91% 104.10% 102.13% 100.98% 101.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3100 0.2900 0.3500 0.2600 0.2600 0.3500 0.4050 -
P/RPS 0.73 0.69 0.76 0.51 0.46 0.58 0.70 2.83%
  QoQ % 5.80% -9.21% 49.02% 10.87% -20.69% -17.14% -
  Horiz. % 104.29% 98.57% 108.57% 72.86% 65.71% 82.86% 100.00%
P/EPS 12.87 11.24 13.44 9.31 9.61 12.06 13.22 -1.77%
  QoQ % 14.50% -16.37% 44.36% -3.12% -20.32% -8.77% -
  Horiz. % 97.35% 85.02% 101.66% 70.42% 72.69% 91.23% 100.00%
EY 7.77 8.90 7.44 10.74 10.41 8.29 7.56 1.84%
  QoQ % -12.70% 19.62% -30.73% 3.17% 25.57% 9.66% -
  Horiz. % 102.78% 117.72% 98.41% 142.06% 137.70% 109.66% 100.00%
DY 3.23 3.45 2.86 3.85 3.44 2.56 2.23 27.93%
  QoQ % -6.38% 20.63% -25.71% 11.92% 34.38% 14.80% -
  Horiz. % 144.84% 154.71% 128.25% 172.65% 154.26% 114.80% 100.00%
P/NAPS 0.44 0.40 0.55 0.41 0.42 0.56 0.66 -23.63%
  QoQ % 10.00% -27.27% 34.15% -2.38% -25.00% -15.15% -
  Horiz. % 66.67% 60.61% 83.33% 62.12% 63.64% 84.85% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 28/05/12 27/02/12 21/11/11 22/08/11 23/05/11 -
Price 0.3100 0.2800 0.2900 0.3200 0.2700 0.3100 0.3500 -
P/RPS 0.73 0.67 0.63 0.63 0.47 0.51 0.60 13.93%
  QoQ % 8.96% 6.35% 0.00% 34.04% -7.84% -15.00% -
  Horiz. % 121.67% 111.67% 105.00% 105.00% 78.33% 85.00% 100.00%
P/EPS 12.87 10.85 11.14 11.46 9.98 10.68 11.43 8.21%
  QoQ % 18.62% -2.60% -2.79% 14.83% -6.55% -6.56% -
  Horiz. % 112.60% 94.93% 97.46% 100.26% 87.31% 93.44% 100.00%
EY 7.77 9.22 8.98 8.72 10.02 9.36 8.75 -7.59%
  QoQ % -15.73% 2.67% 2.98% -12.97% 7.05% 6.97% -
  Horiz. % 88.80% 105.37% 102.63% 99.66% 114.51% 106.97% 100.00%
DY 3.23 3.57 3.45 3.13 3.31 2.89 2.58 16.11%
  QoQ % -9.52% 3.48% 10.22% -5.44% 14.53% 12.02% -
  Horiz. % 125.19% 138.37% 133.72% 121.32% 128.29% 112.02% 100.00%
P/NAPS 0.44 0.39 0.46 0.51 0.44 0.50 0.57 -15.81%
  QoQ % 12.82% -15.22% -9.80% 15.91% -12.00% -12.28% -
  Horiz. % 77.19% 68.42% 80.70% 89.47% 77.19% 87.72% 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.
 


 

405  370  470  1027 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 NETX 0.02-0.005 
 MYEG 1.17+0.07 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers