Highlights

[HOKHENG] QoQ TTM Result on 2012-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -5.53%    YoY -     -13.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 34,718 34,256 33,757 37,157 40,301 45,918 48,570 -19.97%
  QoQ % 1.35% 1.48% -9.15% -7.80% -12.23% -5.46% -
  Horiz. % 71.48% 70.53% 69.50% 76.50% 82.98% 94.54% 100.00%
PBT 1,040 2,883 3,010 2,935 3,120 3,020 3,252 -53.07%
  QoQ % -63.93% -4.22% 2.56% -5.93% 3.31% -7.13% -
  Horiz. % 31.98% 88.65% 92.56% 90.25% 95.94% 92.87% 100.00%
Tax -316 -913 -926 -831 -890 -876 -932 -51.22%
  QoQ % 65.39% 1.40% -11.43% 6.63% -1.60% 6.01% -
  Horiz. % 33.91% 97.96% 99.36% 89.16% 95.49% 93.99% 100.00%
NP 724 1,970 2,084 2,104 2,230 2,144 2,320 -53.83%
  QoQ % -63.25% -5.47% -0.95% -5.65% 4.01% -7.59% -
  Horiz. % 31.21% 84.91% 89.83% 90.69% 96.12% 92.41% 100.00%
NP to SH 729 1,946 2,081 2,103 2,226 2,175 2,328 -53.72%
  QoQ % -62.54% -6.49% -1.05% -5.53% 2.34% -6.57% -
  Horiz. % 31.31% 83.59% 89.39% 90.34% 95.62% 93.43% 100.00%
Tax Rate 30.38 % 31.67 % 30.76 % 28.31 % 28.53 % 29.01 % 28.66 % 3.94%
  QoQ % -4.07% 2.96% 8.65% -0.77% -1.65% 1.22% -
  Horiz. % 106.00% 110.50% 107.33% 98.78% 99.55% 101.22% 100.00%
Total Cost 33,994 32,286 31,673 35,053 38,071 43,774 46,250 -18.48%
  QoQ % 5.29% 1.94% -9.64% -7.93% -13.03% -5.35% -
  Horiz. % 73.50% 69.81% 68.48% 75.79% 82.32% 94.65% 100.00%
Net Worth 50,478 57,548 57,948 51,159 50,191 49,628 49,886 0.79%
  QoQ % -12.28% -0.69% 13.27% 1.93% 1.14% -0.52% -
  Horiz. % 101.19% 115.36% 116.16% 102.55% 100.61% 99.48% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 0 797 797 797 797 719 719 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 10.88% 0.00% -
  Horiz. % 0.00% 110.88% 110.88% 110.88% 110.88% 100.00% 100.00%
Div Payout % - % 40.98 % 38.32 % 37.92 % 35.82 % 33.07 % 30.89 % -
  QoQ % 0.00% 6.94% 1.05% 5.86% 8.32% 7.06% -
  Horiz. % 0.00% 132.66% 124.05% 122.76% 115.96% 107.06% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 50,478 57,548 57,948 51,159 50,191 49,628 49,886 0.79%
  QoQ % -12.28% -0.69% 13.27% 1.93% 1.14% -0.52% -
  Horiz. % 101.19% 115.36% 116.16% 102.55% 100.61% 99.48% 100.00%
NOSH 80,303 80,769 80,652 80,769 79,745 80,357 80,204 0.08%
  QoQ % -0.58% 0.15% -0.14% 1.28% -0.76% 0.19% -
  Horiz. % 100.12% 100.70% 100.56% 100.70% 99.43% 100.19% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.09 % 5.75 % 6.17 % 5.66 % 5.53 % 4.67 % 4.78 % -42.25%
  QoQ % -63.65% -6.81% 9.01% 2.35% 18.42% -2.30% -
  Horiz. % 43.72% 120.29% 129.08% 118.41% 115.69% 97.70% 100.00%
ROE 1.44 % 3.38 % 3.59 % 4.11 % 4.43 % 4.38 % 4.67 % -54.20%
  QoQ % -57.40% -5.85% -12.65% -7.22% 1.14% -6.21% -
  Horiz. % 30.84% 72.38% 76.87% 88.01% 94.86% 93.79% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.23 42.41 41.86 46.00 50.54 57.14 60.56 -20.05%
  QoQ % 1.93% 1.31% -9.00% -8.98% -11.55% -5.65% -
  Horiz. % 71.38% 70.03% 69.12% 75.96% 83.45% 94.35% 100.00%
EPS 0.91 2.41 2.58 2.60 2.79 2.71 2.90 -53.66%
  QoQ % -62.24% -6.59% -0.77% -6.81% 2.95% -6.55% -
  Horiz. % 31.38% 83.10% 88.97% 89.66% 96.21% 93.45% 100.00%
DPS 0.00 1.00 1.00 1.00 1.00 0.90 0.90 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 0.00% 111.11% 111.11% 111.11% 111.11% 100.00% 100.00%
NAPS 0.6286 0.7125 0.7185 0.6334 0.6294 0.6176 0.6220 0.70%
  QoQ % -11.78% -0.84% 13.44% 0.64% 1.91% -0.71% -
  Horiz. % 101.06% 114.55% 115.51% 101.83% 101.19% 99.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.45 38.93 38.36 42.23 45.80 52.18 55.20 -19.98%
  QoQ % 1.34% 1.49% -9.16% -7.79% -12.23% -5.47% -
  Horiz. % 71.47% 70.53% 69.49% 76.50% 82.97% 94.53% 100.00%
EPS 0.83 2.21 2.36 2.39 2.53 2.47 2.65 -53.72%
  QoQ % -62.44% -6.36% -1.26% -5.53% 2.43% -6.79% -
  Horiz. % 31.32% 83.40% 89.06% 90.19% 95.47% 93.21% 100.00%
DPS 0.00 0.91 0.91 0.91 0.91 0.82 0.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 10.98% 0.00% -
  Horiz. % 0.00% 110.98% 110.98% 110.98% 110.98% 100.00% 100.00%
NAPS 0.5736 0.6540 0.6585 0.5814 0.5704 0.5640 0.5669 0.78%
  QoQ % -12.29% -0.68% 13.26% 1.93% 1.13% -0.51% -
  Horiz. % 101.18% 115.36% 116.16% 102.56% 100.62% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3300 0.3100 0.2900 0.3500 0.2600 0.2600 0.3500 -
P/RPS 0.76 0.73 0.69 0.76 0.51 0.46 0.58 19.65%
  QoQ % 4.11% 5.80% -9.21% 49.02% 10.87% -20.69% -
  Horiz. % 131.03% 125.86% 118.97% 131.03% 87.93% 79.31% 100.00%
P/EPS 36.35 12.87 11.24 13.44 9.31 9.61 12.06 107.96%
  QoQ % 182.44% 14.50% -16.37% 44.36% -3.12% -20.32% -
  Horiz. % 301.41% 106.72% 93.20% 111.44% 77.20% 79.68% 100.00%
EY 2.75 7.77 8.90 7.44 10.74 10.41 8.29 -51.92%
  QoQ % -64.61% -12.70% 19.62% -30.73% 3.17% 25.57% -
  Horiz. % 33.17% 93.73% 107.36% 89.75% 129.55% 125.57% 100.00%
DY 0.00 3.23 3.45 2.86 3.85 3.44 2.56 -
  QoQ % 0.00% -6.38% 20.63% -25.71% 11.92% 34.38% -
  Horiz. % 0.00% 126.17% 134.77% 111.72% 150.39% 134.38% 100.00%
P/NAPS 0.52 0.44 0.40 0.55 0.41 0.42 0.56 -4.80%
  QoQ % 18.18% 10.00% -27.27% 34.15% -2.38% -25.00% -
  Horiz. % 92.86% 78.57% 71.43% 98.21% 73.21% 75.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 27/08/12 28/05/12 27/02/12 21/11/11 22/08/11 -
Price 0.2900 0.3100 0.2800 0.2900 0.3200 0.2700 0.3100 -
P/RPS 0.67 0.73 0.67 0.63 0.63 0.47 0.51 19.85%
  QoQ % -8.22% 8.96% 6.35% 0.00% 34.04% -7.84% -
  Horiz. % 131.37% 143.14% 131.37% 123.53% 123.53% 92.16% 100.00%
P/EPS 31.94 12.87 10.85 11.14 11.46 9.98 10.68 106.89%
  QoQ % 148.17% 18.62% -2.60% -2.79% 14.83% -6.55% -
  Horiz. % 299.06% 120.51% 101.59% 104.31% 107.30% 93.45% 100.00%
EY 3.13 7.77 9.22 8.98 8.72 10.02 9.36 -51.66%
  QoQ % -59.72% -15.73% 2.67% 2.98% -12.97% 7.05% -
  Horiz. % 33.44% 83.01% 98.50% 95.94% 93.16% 107.05% 100.00%
DY 0.00 3.23 3.57 3.45 3.13 3.31 2.89 -
  QoQ % 0.00% -9.52% 3.48% 10.22% -5.44% 14.53% -
  Horiz. % 0.00% 111.76% 123.53% 119.38% 108.30% 114.53% 100.00%
P/NAPS 0.46 0.44 0.39 0.46 0.51 0.44 0.50 -5.38%
  QoQ % 4.55% 12.82% -15.22% -9.80% 15.91% -12.00% -
  Horiz. % 92.00% 88.00% 78.00% 92.00% 102.00% 88.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers