Highlights

[HOKHENG] YoY Annual (Unaudited) Result on 2012-12-31 [#4]

Stock [HOKHENG]: 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 YoY -     -67.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 37,933 39,954 39,719 34,718 40,301 43,022 0 -
  YoY % -5.06% 0.59% 14.40% -13.85% -6.32% 0.00% -
  Horiz. % 88.17% 92.87% 92.32% 80.70% 93.68% 100.00% -
PBT 1,848 1,667 1,551 1,040 3,120 3,383 0 -
  YoY % 10.86% 7.48% 49.13% -66.67% -7.77% 0.00% -
  Horiz. % 54.63% 49.28% 45.85% 30.74% 92.23% 100.00% -
Tax -902 -836 -579 -316 -890 -977 0 -
  YoY % -7.89% -44.39% -83.23% 64.49% 8.90% 0.00% -
  Horiz. % 92.32% 85.57% 59.26% 32.34% 91.10% 100.00% -
NP 946 831 972 724 2,230 2,406 0 -
  YoY % 13.84% -14.51% 34.25% -67.53% -7.32% 0.00% -
  Horiz. % 39.32% 34.54% 40.40% 30.09% 92.68% 100.00% -
NP to SH 968 867 1,169 729 2,226 2,414 0 -
  YoY % 11.65% -25.83% 60.36% -67.25% -7.79% 0.00% -
  Horiz. % 40.10% 35.92% 48.43% 30.20% 92.21% 100.00% -
Tax Rate 48.81 % 50.15 % 37.33 % 30.38 % 28.53 % 28.88 % - % -
  YoY % -2.67% 34.34% 22.88% 6.48% -1.21% 0.00% -
  Horiz. % 169.01% 173.65% 129.26% 105.19% 98.79% 100.00% -
Total Cost 36,987 39,123 38,747 33,994 38,071 40,616 0 -
  YoY % -5.46% 0.97% 13.98% -10.71% -6.27% 0.00% -
  Horiz. % 91.07% 96.32% 95.40% 83.70% 93.73% 100.00% -
Net Worth 53,085 52,144 51,500 50,287 50,306 44,285 - -
  YoY % 1.80% 1.25% 2.41% -0.04% 13.60% 0.00% -
  Horiz. % 119.87% 117.75% 116.29% 113.55% 113.60% 100.00% -
Dividend
31/12/15 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% 0.00% 11.25% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 111.25% 100.00% -
Div Payout % - % - % - % - % 35.91 % 29.76 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 20.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 120.67% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 53,085 52,144 51,500 50,287 50,306 44,285 - -
  YoY % 1.80% 1.25% 2.41% -0.04% 13.60% 0.00% -
  Horiz. % 119.87% 117.75% 116.29% 113.55% 113.60% 100.00% -
NOSH 79,743 79,732 80,068 79,999 79,928 71,845 - -
  YoY % 0.01% -0.42% 0.09% 0.09% 11.25% 0.00% -
  Horiz. % 110.99% 110.98% 111.45% 111.35% 111.25% 100.00% -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.49 % 2.08 % 2.45 % 2.09 % 5.53 % 5.59 % - % -
  YoY % 19.71% -15.10% 17.22% -62.21% -1.07% 0.00% -
  Horiz. % 44.54% 37.21% 43.83% 37.39% 98.93% 100.00% -
ROE 1.82 % 1.66 % 2.27 % 1.45 % 4.42 % 5.45 % - % -
  YoY % 9.64% -26.87% 56.55% -67.19% -18.90% 0.00% -
  Horiz. % 33.39% 30.46% 41.65% 26.61% 81.10% 100.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.57 50.11 49.61 43.40 50.42 59.88 - -
  YoY % -5.07% 1.01% 14.31% -13.92% -15.80% 0.00% -
  Horiz. % 79.44% 83.68% 82.85% 72.48% 84.20% 100.00% -
EPS 1.21 1.08 1.46 0.91 2.78 3.36 0.00 -
  YoY % 12.04% -26.03% 60.44% -67.27% -17.26% 0.00% -
  Horiz. % 36.01% 32.14% 43.45% 27.08% 82.74% 100.00% -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
  YoY % 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% -
NAPS 0.6657 0.6540 0.6432 0.6286 0.6294 0.6164 0.0000 -
  YoY % 1.79% 1.68% 2.32% -0.13% 2.11% 0.00% -
  Horiz. % 108.00% 106.10% 104.35% 101.98% 102.11% 100.00% -
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 43.11 45.40 45.14 39.45 45.80 48.89 - -
  YoY % -5.04% 0.58% 14.42% -13.86% -6.32% 0.00% -
  Horiz. % 88.18% 92.86% 92.33% 80.69% 93.68% 100.00% -
EPS 1.10 0.99 1.33 0.83 2.53 2.74 0.00 -
  YoY % 11.11% -25.56% 60.24% -67.19% -7.66% 0.00% -
  Horiz. % 40.15% 36.13% 48.54% 30.29% 92.34% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.91 0.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 10.98% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 110.98% 100.00% -
NAPS 0.6033 0.5926 0.5853 0.5715 0.5717 0.5033 0.0000 -
  YoY % 1.81% 1.25% 2.41% -0.03% 13.59% 0.00% -
  Horiz. % 119.87% 117.74% 116.29% 113.55% 113.59% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 0.4000 0.3550 0.3400 0.3300 0.2600 0.4400 0.0000 -
P/RPS 0.84 0.71 0.69 0.76 0.52 0.73 0.00 -
  YoY % 18.31% 2.90% -9.21% 46.15% -28.77% 0.00% -
  Horiz. % 115.07% 97.26% 94.52% 104.11% 71.23% 100.00% -
P/EPS 32.95 32.65 23.29 36.21 9.34 13.10 0.00 -
  YoY % 0.92% 40.19% -35.68% 287.69% -28.70% 0.00% -
  Horiz. % 251.53% 249.24% 177.79% 276.41% 71.30% 100.00% -
EY 3.03 3.06 4.29 2.76 10.71 7.64 0.00 -
  YoY % -0.98% -28.67% 55.43% -74.23% 40.18% 0.00% -
  Horiz. % 39.66% 40.05% 56.15% 36.13% 140.18% 100.00% -
DY 0.00 0.00 0.00 0.00 3.85 2.27 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 69.60% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 169.60% 100.00% -
P/NAPS 0.60 0.54 0.53 0.52 0.41 0.71 0.00 -
  YoY % 11.11% 1.89% 1.92% 26.83% -42.25% 0.00% -
  Horiz. % 84.51% 76.06% 74.65% 73.24% 57.75% 100.00% -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 27/02/12 25/02/11 - -
Price 0.3500 0.4000 0.4350 0.2900 0.3200 0.4000 0.0000 -
P/RPS 0.74 0.80 0.88 0.67 0.63 0.67 0.00 -
  YoY % -7.50% -9.09% 31.34% 6.35% -5.97% 0.00% -
  Horiz. % 110.45% 119.40% 131.34% 100.00% 94.03% 100.00% -
P/EPS 28.83 36.79 29.79 31.82 11.49 11.90 0.00 -
  YoY % -21.64% 23.50% -6.38% 176.94% -3.45% 0.00% -
  Horiz. % 242.27% 309.16% 250.34% 267.39% 96.55% 100.00% -
EY 3.47 2.72 3.36 3.14 8.70 8.40 0.00 -
  YoY % 27.57% -19.05% 7.01% -63.91% 3.57% 0.00% -
  Horiz. % 41.31% 32.38% 40.00% 37.38% 103.57% 100.00% -
DY 0.00 0.00 0.00 0.00 3.13 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.20% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 125.20% 100.00% -
P/NAPS 0.53 0.61 0.68 0.46 0.51 0.65 0.00 -
  YoY % -13.11% -10.29% 47.83% -9.80% -21.54% 0.00% -
  Horiz. % 81.54% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers