Highlights

[HOKHENG] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     -25.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 37,207 56,684 37,933 39,954 39,719 34,718 40,301 -1.32%
  YoY % -34.36% 49.43% -5.06% 0.59% 14.40% -13.85% -
  Horiz. % 92.32% 140.65% 94.12% 99.14% 98.56% 86.15% 100.00%
PBT 1,142 1,649 1,848 1,667 1,551 1,040 3,120 -15.41%
  YoY % -30.75% -10.77% 10.86% 7.48% 49.13% -66.67% -
  Horiz. % 36.60% 52.85% 59.23% 53.43% 49.71% 33.33% 100.00%
Tax -288 -800 -902 -836 -579 -316 -890 -17.13%
  YoY % 64.00% 11.31% -7.89% -44.39% -83.23% 64.49% -
  Horiz. % 32.36% 89.89% 101.35% 93.93% 65.06% 35.51% 100.00%
NP 854 849 946 831 972 724 2,230 -14.77%
  YoY % 0.59% -10.25% 13.84% -14.51% 34.25% -67.53% -
  Horiz. % 38.30% 38.07% 42.42% 37.26% 43.59% 32.47% 100.00%
NP to SH 867 860 968 867 1,169 729 2,226 -14.53%
  YoY % 0.81% -11.16% 11.65% -25.83% 60.36% -67.25% -
  Horiz. % 38.95% 38.63% 43.49% 38.95% 52.52% 32.75% 100.00%
Tax Rate 25.22 % 48.51 % 48.81 % 50.15 % 37.33 % 30.38 % 28.53 % -2.03%
  YoY % -48.01% -0.61% -2.67% 34.34% 22.88% 6.48% -
  Horiz. % 88.40% 170.03% 171.08% 175.78% 130.84% 106.48% 100.00%
Total Cost 36,353 55,835 36,987 39,123 38,747 33,994 38,071 -0.77%
  YoY % -34.89% 50.96% -5.46% 0.97% 13.98% -10.71% -
  Horiz. % 95.49% 146.66% 97.15% 102.76% 101.78% 89.29% 100.00%
Net Worth 54,973 54,120 53,085 52,144 51,500 50,287 50,306 1.49%
  YoY % 1.58% 1.95% 1.80% 1.25% 2.41% -0.04% -
  Horiz. % 109.28% 107.58% 105.52% 103.65% 102.37% 99.96% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - 799 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 35.91 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 54,973 54,120 53,085 52,144 51,500 50,287 50,306 1.49%
  YoY % 1.58% 1.95% 1.80% 1.25% 2.41% -0.04% -
  Horiz. % 109.28% 107.58% 105.52% 103.65% 102.37% 99.96% 100.00%
NOSH 79,961 80,000 79,743 79,732 80,068 79,999 79,928 0.01%
  YoY % -0.05% 0.32% 0.01% -0.42% 0.09% 0.09% -
  Horiz. % 100.04% 100.09% 99.77% 99.75% 100.18% 100.09% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.30 % 1.50 % 2.49 % 2.08 % 2.45 % 2.09 % 5.53 % -13.59%
  YoY % 53.33% -39.76% 19.71% -15.10% 17.22% -62.21% -
  Horiz. % 41.59% 27.12% 45.03% 37.61% 44.30% 37.79% 100.00%
ROE 1.58 % 1.59 % 1.82 % 1.66 % 2.27 % 1.45 % 4.42 % -15.74%
  YoY % -0.63% -12.64% 9.64% -26.87% 56.55% -67.19% -
  Horiz. % 35.75% 35.97% 41.18% 37.56% 51.36% 32.81% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 46.53 70.86 47.57 50.11 49.61 43.40 50.42 -1.33%
  YoY % -34.34% 48.96% -5.07% 1.01% 14.31% -13.92% -
  Horiz. % 92.28% 140.54% 94.35% 99.39% 98.39% 86.08% 100.00%
EPS 1.08 1.08 1.21 1.08 1.46 0.91 2.78 -14.57%
  YoY % 0.00% -10.74% 12.04% -26.03% 60.44% -67.27% -
  Horiz. % 38.85% 38.85% 43.53% 38.85% 52.52% 32.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6875 0.6765 0.6657 0.6540 0.6432 0.6286 0.6294 1.48%
  YoY % 1.63% 1.62% 1.79% 1.68% 2.32% -0.13% -
  Horiz. % 109.23% 107.48% 105.77% 103.91% 102.19% 99.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 42.28 64.42 43.11 45.40 45.14 39.45 45.80 -1.32%
  YoY % -34.37% 49.43% -5.04% 0.58% 14.42% -13.86% -
  Horiz. % 92.31% 140.66% 94.13% 99.13% 98.56% 86.14% 100.00%
EPS 0.99 0.98 1.10 0.99 1.33 0.83 2.53 -14.46%
  YoY % 1.02% -10.91% 11.11% -25.56% 60.24% -67.19% -
  Horiz. % 39.13% 38.74% 43.48% 39.13% 52.57% 32.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6247 0.6150 0.6033 0.5926 0.5853 0.5715 0.5717 1.49%
  YoY % 1.58% 1.94% 1.81% 1.25% 2.41% -0.03% -
  Horiz. % 109.27% 107.57% 105.53% 103.66% 102.38% 99.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.4700 0.2900 0.4000 0.3550 0.3400 0.3300 0.2600 -
P/RPS 1.01 0.41 0.84 0.71 0.69 0.76 0.52 11.69%
  YoY % 146.34% -51.19% 18.31% 2.90% -9.21% 46.15% -
  Horiz. % 194.23% 78.85% 161.54% 136.54% 132.69% 146.15% 100.00%
P/EPS 43.35 26.98 32.95 32.65 23.29 36.21 9.34 29.12%
  YoY % 60.67% -18.12% 0.92% 40.19% -35.68% 287.69% -
  Horiz. % 464.13% 288.87% 352.78% 349.57% 249.36% 387.69% 100.00%
EY 2.31 3.71 3.03 3.06 4.29 2.76 10.71 -22.54%
  YoY % -37.74% 22.44% -0.98% -28.67% 55.43% -74.23% -
  Horiz. % 21.57% 34.64% 28.29% 28.57% 40.06% 25.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.68 0.43 0.60 0.54 0.53 0.52 0.41 8.79%
  YoY % 58.14% -28.33% 11.11% 1.89% 1.92% 26.83% -
  Horiz. % 165.85% 104.88% 146.34% 131.71% 129.27% 126.83% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 27/02/12 -
Price 0.4050 0.3600 0.3500 0.4000 0.4350 0.2900 0.3200 -
P/RPS 0.87 0.51 0.74 0.80 0.88 0.67 0.63 5.52%
  YoY % 70.59% -31.08% -7.50% -9.09% 31.34% 6.35% -
  Horiz. % 138.10% 80.95% 117.46% 126.98% 139.68% 106.35% 100.00%
P/EPS 37.35 33.49 28.83 36.79 29.79 31.82 11.49 21.69%
  YoY % 11.53% 16.16% -21.64% 23.50% -6.38% 176.94% -
  Horiz. % 325.07% 291.47% 250.91% 320.19% 259.27% 276.94% 100.00%
EY 2.68 2.99 3.47 2.72 3.36 3.14 8.70 -17.80%
  YoY % -10.37% -13.83% 27.57% -19.05% 7.01% -63.91% -
  Horiz. % 30.80% 34.37% 39.89% 31.26% 38.62% 36.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.59 0.53 0.53 0.61 0.68 0.46 0.51 2.46%
  YoY % 11.32% 0.00% -13.11% -10.29% 47.83% -9.80% -
  Horiz. % 115.69% 103.92% 103.92% 119.61% 133.33% 90.20% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers