Highlights

[DFCITY] QoQ TTM Result on 2012-12-31 [#4]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -62.54%    YoY -     -67.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,972 37,085 35,896 34,718 34,256 33,757 37,157 1.46%
  QoQ % 2.39% 3.31% 3.39% 1.35% 1.48% -9.15% -
  Horiz. % 102.19% 99.81% 96.61% 93.44% 92.19% 90.85% 100.00%
PBT 424 526 855 1,040 2,883 3,010 2,935 -72.44%
  QoQ % -19.39% -38.48% -17.79% -63.93% -4.22% 2.56% -
  Horiz. % 14.45% 17.92% 29.13% 35.43% 98.23% 102.56% 100.00%
Tax -286 -287 -342 -316 -913 -926 -831 -50.86%
  QoQ % 0.35% 16.08% -8.23% 65.39% 1.40% -11.43% -
  Horiz. % 34.42% 34.54% 41.16% 38.03% 109.87% 111.43% 100.00%
NP 138 239 513 724 1,970 2,084 2,104 -83.71%
  QoQ % -42.26% -53.41% -29.14% -63.25% -5.47% -0.95% -
  Horiz. % 6.56% 11.36% 24.38% 34.41% 93.63% 99.05% 100.00%
NP to SH 328 392 606 729 1,946 2,081 2,103 -70.99%
  QoQ % -16.33% -35.31% -16.87% -62.54% -6.49% -1.05% -
  Horiz. % 15.60% 18.64% 28.82% 34.66% 92.53% 98.95% 100.00%
Tax Rate 67.45 % 54.56 % 40.00 % 30.38 % 31.67 % 30.76 % 28.31 % 78.29%
  QoQ % 23.63% 36.40% 31.67% -4.07% 2.96% 8.65% -
  Horiz. % 238.26% 192.72% 141.29% 107.31% 111.87% 108.65% 100.00%
Total Cost 37,834 36,846 35,383 33,994 32,286 31,673 35,053 5.22%
  QoQ % 2.68% 4.13% 4.09% 5.29% 1.94% -9.64% -
  Horiz. % 107.93% 105.12% 100.94% 96.98% 92.11% 90.36% 100.00%
Net Worth 51,503 49,682 50,479 50,478 57,548 57,948 51,159 0.45%
  QoQ % 3.67% -1.58% 0.00% -12.28% -0.69% 13.27% -
  Horiz. % 100.67% 97.11% 98.67% 98.67% 112.49% 113.27% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 0 0 0 0 797 797 797 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 40.98 % 38.32 % 37.92 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.94% 1.05% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 108.07% 101.05% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 51,503 49,682 50,479 50,478 57,548 57,948 51,159 0.45%
  QoQ % 3.67% -1.58% 0.00% -12.28% -0.69% 13.27% -
  Horiz. % 100.67% 97.11% 98.67% 98.67% 112.49% 113.27% 100.00%
NOSH 80,967 78,499 80,000 80,303 80,769 80,652 80,769 0.16%
  QoQ % 3.14% -1.88% -0.38% -0.58% 0.15% -0.14% -
  Horiz. % 100.25% 97.19% 99.05% 99.42% 100.00% 99.86% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.36 % 0.64 % 1.43 % 2.09 % 5.75 % 6.17 % 5.66 % -84.04%
  QoQ % -43.75% -55.24% -31.58% -63.65% -6.81% 9.01% -
  Horiz. % 6.36% 11.31% 25.27% 36.93% 101.59% 109.01% 100.00%
ROE 0.64 % 0.79 % 1.20 % 1.44 % 3.38 % 3.59 % 4.11 % -71.02%
  QoQ % -18.99% -34.17% -16.67% -57.40% -5.85% -12.65% -
  Horiz. % 15.57% 19.22% 29.20% 35.04% 82.24% 87.35% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 46.90 47.24 44.87 43.23 42.41 41.86 46.00 1.30%
  QoQ % -0.72% 5.28% 3.79% 1.93% 1.31% -9.00% -
  Horiz. % 101.96% 102.70% 97.54% 93.98% 92.20% 91.00% 100.00%
EPS 0.41 0.50 0.76 0.91 2.41 2.58 2.60 -70.78%
  QoQ % -18.00% -34.21% -16.48% -62.24% -6.59% -0.77% -
  Horiz. % 15.77% 19.23% 29.23% 35.00% 92.69% 99.23% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.6361 0.6329 0.6310 0.6286 0.7125 0.7185 0.6334 0.28%
  QoQ % 0.51% 0.30% 0.38% -11.78% -0.84% 13.44% -
  Horiz. % 100.43% 99.92% 99.62% 99.24% 112.49% 113.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.15 42.14 40.79 39.45 38.93 38.36 42.23 1.45%
  QoQ % 2.40% 3.31% 3.40% 1.34% 1.49% -9.16% -
  Horiz. % 102.18% 99.79% 96.59% 93.42% 92.19% 90.84% 100.00%
EPS 0.37 0.45 0.69 0.83 2.21 2.36 2.39 -71.14%
  QoQ % -17.78% -34.78% -16.87% -62.44% -6.36% -1.26% -
  Horiz. % 15.48% 18.83% 28.87% 34.73% 92.47% 98.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.91 0.91 0.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.5853 0.5646 0.5737 0.5736 0.6540 0.6585 0.5814 0.45%
  QoQ % 3.67% -1.59% 0.02% -12.29% -0.68% 13.26% -
  Horiz. % 100.67% 97.11% 98.68% 98.66% 112.49% 113.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.2900 0.2900 0.2800 0.3300 0.3100 0.2900 0.3500 -
P/RPS 0.62 0.61 0.62 0.76 0.73 0.69 0.76 -12.68%
  QoQ % 1.64% -1.61% -18.42% 4.11% 5.80% -9.21% -
  Horiz. % 81.58% 80.26% 81.58% 100.00% 96.05% 90.79% 100.00%
P/EPS 71.59 58.07 36.96 36.35 12.87 11.24 13.44 204.69%
  QoQ % 23.28% 57.12% 1.68% 182.44% 14.50% -16.37% -
  Horiz. % 532.66% 432.07% 275.00% 270.46% 95.76% 83.63% 100.00%
EY 1.40 1.72 2.71 2.75 7.77 8.90 7.44 -67.13%
  QoQ % -18.60% -36.53% -1.45% -64.61% -12.70% 19.62% -
  Horiz. % 18.82% 23.12% 36.42% 36.96% 104.44% 119.62% 100.00%
DY 0.00 0.00 0.00 0.00 3.23 3.45 2.86 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.38% 20.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 112.94% 120.63% 100.00%
P/NAPS 0.46 0.46 0.44 0.52 0.44 0.40 0.55 -11.22%
  QoQ % 0.00% 4.55% -15.38% 18.18% 10.00% -27.27% -
  Horiz. % 83.64% 83.64% 80.00% 94.55% 80.00% 72.73% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 27/05/13 28/02/13 26/11/12 27/08/12 28/05/12 -
Price 0.2900 0.3150 0.3000 0.2900 0.3100 0.2800 0.2900 -
P/RPS 0.62 0.67 0.67 0.67 0.73 0.67 0.63 -1.06%
  QoQ % -7.46% 0.00% 0.00% -8.22% 8.96% 6.35% -
  Horiz. % 98.41% 106.35% 106.35% 106.35% 115.87% 106.35% 100.00%
P/EPS 71.59 63.08 39.60 31.94 12.87 10.85 11.14 245.27%
  QoQ % 13.49% 59.29% 23.98% 148.17% 18.62% -2.60% -
  Horiz. % 642.64% 566.25% 355.48% 286.71% 115.53% 97.40% 100.00%
EY 1.40 1.59 2.53 3.13 7.77 9.22 8.98 -71.00%
  QoQ % -11.95% -37.15% -19.17% -59.72% -15.73% 2.67% -
  Horiz. % 15.59% 17.71% 28.17% 34.86% 86.53% 102.67% 100.00%
DY 0.00 0.00 0.00 0.00 3.23 3.57 3.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -9.52% 3.48% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 93.62% 103.48% 100.00%
P/NAPS 0.46 0.50 0.48 0.46 0.44 0.39 0.46 -
  QoQ % -8.00% 4.17% 4.35% 4.55% 12.82% -15.22% -
  Horiz. % 100.00% 108.70% 104.35% 100.00% 95.65% 84.78% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS