Highlights

[HOKHENG] YoY Annual (Unaudited) 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 YoY -     -7.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Revenue 39,954 39,719 34,718 40,301 43,022 0  -  -
  YoY % 0.59% 14.40% -13.85% -6.32% 0.00% - -
  Horiz. % 92.87% 92.32% 80.70% 93.68% 100.00% - -
PBT 1,667 1,551 1,040 3,120 3,383 0  -  -
  YoY % 7.48% 49.13% -66.67% -7.77% 0.00% - -
  Horiz. % 49.28% 45.85% 30.74% 92.23% 100.00% - -
Tax -836 -579 -316 -890 -977 0  -  -
  YoY % -44.39% -83.23% 64.49% 8.90% 0.00% - -
  Horiz. % 85.57% 59.26% 32.34% 91.10% 100.00% - -
NP 831 972 724 2,230 2,406 0  -  -
  YoY % -14.51% 34.25% -67.53% -7.32% 0.00% - -
  Horiz. % 34.54% 40.40% 30.09% 92.68% 100.00% - -
NP to SH 867 1,169 729 2,226 2,414 0  -  -
  YoY % -25.83% 60.36% -67.25% -7.79% 0.00% - -
  Horiz. % 35.92% 48.43% 30.20% 92.21% 100.00% - -
Tax Rate 50.15 % 37.33 % 30.38 % 28.53 % 28.88 % - %  -  % -
  YoY % 34.34% 22.88% 6.48% -1.21% 0.00% - -
  Horiz. % 173.65% 129.26% 105.19% 98.79% 100.00% - -
Total Cost 39,123 38,747 33,994 38,071 40,616 0  -  -
  YoY % 0.97% 13.98% -10.71% -6.27% 0.00% - -
  Horiz. % 96.32% 95.40% 83.70% 93.73% 100.00% - -
Net Worth 52,144 51,500 50,287 50,306 44,285 -  -  -
  YoY % 1.25% 2.41% -0.04% 13.60% 0.00% - -
  Horiz. % 117.75% 116.29% 113.55% 113.60% 100.00% - -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Div - - - 799 718 -  -  -
  YoY % 0.00% 0.00% 0.00% 11.25% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 111.25% 100.00% - -
Div Payout % - % - % - % 35.91 % 29.76 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 20.67% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 120.67% 100.00% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Net Worth 52,144 51,500 50,287 50,306 44,285 -  -  -
  YoY % 1.25% 2.41% -0.04% 13.60% 0.00% - -
  Horiz. % 117.75% 116.29% 113.55% 113.60% 100.00% - -
NOSH 79,732 80,068 79,999 79,928 71,845 -  -  -
  YoY % -0.42% 0.09% 0.09% 11.25% 0.00% - -
  Horiz. % 110.98% 111.45% 111.35% 111.25% 100.00% - -
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
NP Margin 2.08 % 2.45 % 2.09 % 5.53 % 5.59 % - %  -  % -
  YoY % -15.10% 17.22% -62.21% -1.07% 0.00% - -
  Horiz. % 37.21% 43.83% 37.39% 98.93% 100.00% - -
ROE 1.66 % 2.27 % 1.45 % 4.42 % 5.45 % - %  -  % -
  YoY % -26.87% 56.55% -67.19% -18.90% 0.00% - -
  Horiz. % 30.46% 41.65% 26.61% 81.10% 100.00% - -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
RPS 50.11 49.61 43.40 50.42 59.88 -  -  -
  YoY % 1.01% 14.31% -13.92% -15.80% 0.00% - -
  Horiz. % 83.68% 82.85% 72.48% 84.20% 100.00% - -
EPS 1.08 1.46 0.91 2.78 3.36 0.00  -  -
  YoY % -26.03% 60.44% -67.27% -17.26% 0.00% - -
  Horiz. % 32.14% 43.45% 27.08% 82.74% 100.00% - -
DPS 0.00 0.00 0.00 1.00 1.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.6540 0.6432 0.6286 0.6294 0.6164 0.0000  -  -
  YoY % 1.68% 2.32% -0.13% 2.11% 0.00% - -
  Horiz. % 106.10% 104.35% 101.98% 102.11% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
RPS 45.40 45.14 39.45 45.80 48.89 -  -  -
  YoY % 0.58% 14.42% -13.86% -6.32% 0.00% - -
  Horiz. % 92.86% 92.33% 80.69% 93.68% 100.00% - -
EPS 0.99 1.33 0.83 2.53 2.74 0.00  -  -
  YoY % -25.56% 60.24% -67.19% -7.66% 0.00% - -
  Horiz. % 36.13% 48.54% 30.29% 92.34% 100.00% - -
DPS 0.00 0.00 0.00 0.91 0.82 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 10.98% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 110.98% 100.00% - -
NAPS 0.5926 0.5853 0.5715 0.5717 0.5033 0.0000  -  -
  YoY % 1.25% 2.41% -0.03% 13.59% 0.00% - -
  Horiz. % 117.74% 116.29% 113.55% 113.59% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -  -  -
Price 0.3550 0.3400 0.3300 0.2600 0.4400 0.0000  -  -
P/RPS 0.71 0.69 0.76 0.52 0.73 0.00  -  -
  YoY % 2.90% -9.21% 46.15% -28.77% 0.00% - -
  Horiz. % 97.26% 94.52% 104.11% 71.23% 100.00% - -
P/EPS 32.65 23.29 36.21 9.34 13.10 0.00  -  -
  YoY % 40.19% -35.68% 287.69% -28.70% 0.00% - -
  Horiz. % 249.24% 177.79% 276.41% 71.30% 100.00% - -
EY 3.06 4.29 2.76 10.71 7.64 0.00  -  -
  YoY % -28.67% 55.43% -74.23% 40.18% 0.00% - -
  Horiz. % 40.05% 56.15% 36.13% 140.18% 100.00% - -
DY 0.00 0.00 0.00 3.85 2.27 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 69.60% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 169.60% 100.00% - -
P/NAPS 0.54 0.53 0.52 0.41 0.71 0.00  -  -
  YoY % 1.89% 1.92% 26.83% -42.25% 0.00% - -
  Horiz. % 76.06% 74.65% 73.24% 57.75% 100.00% - -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Date 27/02/15 28/02/14 28/02/13 27/02/12 25/02/11 -  -  -
Price 0.4000 0.4350 0.2900 0.3200 0.4000 0.0000  -  -
P/RPS 0.80 0.88 0.67 0.63 0.67 0.00  -  -
  YoY % -9.09% 31.34% 6.35% -5.97% 0.00% - -
  Horiz. % 119.40% 131.34% 100.00% 94.03% 100.00% - -
P/EPS 36.79 29.79 31.82 11.49 11.90 0.00  -  -
  YoY % 23.50% -6.38% 176.94% -3.45% 0.00% - -
  Horiz. % 309.16% 250.34% 267.39% 96.55% 100.00% - -
EY 2.72 3.36 3.14 8.70 8.40 0.00  -  -
  YoY % -19.05% 7.01% -63.91% 3.57% 0.00% - -
  Horiz. % 32.38% 40.00% 37.38% 103.57% 100.00% - -
DY 0.00 0.00 0.00 3.13 2.50 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 25.20% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 125.20% 100.00% - -
P/NAPS 0.61 0.68 0.46 0.51 0.65 0.00  -  -
  YoY % -10.29% 47.83% -9.80% -21.54% 0.00% - -
  Horiz. % 93.85% 104.62% 70.77% 78.46% 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.
 


 

149  136  429  1589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.535+0.005 
 HSI-H8F 0.29+0.04 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.215-0.055 
 SAPNRG 0.29-0.005 
 FPGROUP 0.56+0.015 
 MTAG 0.585+0.015 
 HSI-C7J 0.12-0.025 
 UZMA 0.97-0.05 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. 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
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers