Highlights

[HOKHENG] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -2.72%    YoY -     -21.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 38,308 35,644 37,634 33,296 41,356 37,494 0 -
  YoY % 7.47% -5.29% 13.03% -19.49% 10.30% 0.00% -
  Horiz. % 102.17% 95.06% 100.37% 88.80% 110.30% 100.00% -
PBT 1,918 1,765 1,154 1,976 2,292 2,770 0 -
  YoY % 8.69% 52.89% -41.57% -13.79% -17.28% 0.00% -
  Horiz. % 69.25% 63.72% 41.67% 71.32% 82.72% 100.00% -
Tax -816 -688 -596 -636 -605 -742 0 -
  YoY % -18.60% -15.44% 6.29% -5.07% 18.49% 0.00% -
  Horiz. % 109.87% 92.64% 80.25% 85.64% 81.51% 100.00% -
NP 1,102 1,077 558 1,340 1,686 2,028 0 -
  YoY % 2.35% 92.84% -58.31% -20.55% -16.83% 0.00% -
  Horiz. % 54.37% 53.12% 27.55% 66.07% 83.17% 100.00% -
NP to SH 1,116 1,121 800 1,334 1,708 2,020 0 -
  YoY % -0.48% 40.17% -40.06% -21.86% -15.45% 0.00% -
  Horiz. % 55.25% 55.51% 39.60% 66.07% 84.55% 100.00% -
Tax Rate 42.53 % 38.97 % 51.62 % 32.19 % 26.41 % 26.80 % - % -
  YoY % 9.14% -24.51% 60.36% 21.89% -1.46% 0.00% -
  Horiz. % 158.69% 145.41% 192.61% 120.11% 98.54% 100.00% -
Total Cost 37,205 34,566 37,076 31,956 39,669 35,466 0 -
  YoY % 7.63% -6.77% 16.02% -19.44% 11.85% 0.00% -
  Horiz. % 104.90% 97.46% 104.54% 90.10% 111.85% 100.00% -
Net Worth 52,970 52,358 50,887 57,056 49,446 43,346 - -
  YoY % 1.17% 2.89% -10.81% 15.39% 14.07% 0.00% -
  Horiz. % 122.20% 120.79% 117.40% 131.63% 114.07% 100.00% -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 52,970 52,358 50,887 57,056 49,446 43,346 - -
  YoY % 1.17% 2.89% -10.81% 15.39% 14.07% 0.00% -
  Horiz. % 122.20% 120.79% 117.40% 131.63% 114.07% 100.00% -
NOSH 79,714 80,095 80,000 80,079 80,062 71,800 - -
  YoY % -0.48% 0.12% -0.10% 0.02% 11.51% 0.00% -
  Horiz. % 111.02% 111.55% 111.42% 111.53% 111.51% 100.00% -
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.88 % 3.02 % 1.48 % 4.02 % 4.08 % 5.41 % - % -
  YoY % -4.64% 104.05% -63.18% -1.47% -24.58% 0.00% -
  Horiz. % 53.23% 55.82% 27.36% 74.31% 75.42% 100.00% -
ROE 2.11 % 2.14 % 1.57 % 2.34 % 3.45 % 4.66 % - % -
  YoY % -1.40% 36.31% -32.91% -32.17% -25.97% 0.00% -
  Horiz. % 45.28% 45.92% 33.69% 50.21% 74.03% 100.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 48.06 44.50 47.04 41.58 51.65 52.22 - -
  YoY % 8.00% -5.40% 13.13% -19.50% -1.09% 0.00% -
  Horiz. % 92.03% 85.22% 90.08% 79.62% 98.91% 100.00% -
EPS 1.40 1.40 1.00 1.67 2.13 2.81 0.00 -
  YoY % 0.00% 40.00% -40.12% -21.60% -24.20% 0.00% -
  Horiz. % 49.82% 49.82% 35.59% 59.43% 75.80% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6645 0.6537 0.6361 0.7125 0.6176 0.6037 - -
  YoY % 1.65% 2.77% -10.72% 15.37% 2.30% 0.00% -
  Horiz. % 110.07% 108.28% 105.37% 118.02% 102.30% 100.00% -
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 43.53 40.51 42.77 37.84 47.00 42.61 - -
  YoY % 7.45% -5.28% 13.03% -19.49% 10.30% 0.00% -
  Horiz. % 102.16% 95.07% 100.38% 88.81% 110.30% 100.00% -
EPS 1.27 1.27 0.91 1.52 1.94 2.30 0.00 -
  YoY % 0.00% 39.56% -40.13% -21.65% -15.65% 0.00% -
  Horiz. % 55.22% 55.22% 39.57% 66.09% 84.35% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6020 0.5950 0.5783 0.6484 0.5619 0.4926 - -
  YoY % 1.18% 2.89% -10.81% 15.39% 14.07% 0.00% -
  Horiz. % 122.21% 120.79% 117.40% 131.63% 114.07% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.4000 0.4100 0.2900 0.3100 0.2600 0.4300 0.0000 -
P/RPS 0.83 0.92 0.62 0.75 0.50 0.82 0.00 -
  YoY % -9.78% 48.39% -17.33% 50.00% -39.02% 0.00% -
  Horiz. % 101.22% 112.20% 75.61% 91.46% 60.98% 100.00% -
P/EPS 28.57 29.29 29.00 18.60 12.19 15.28 0.00 -
  YoY % -2.46% 1.00% 55.91% 52.58% -20.22% 0.00% -
  Horiz. % 186.98% 191.69% 189.79% 121.73% 79.78% 100.00% -
EY 3.50 3.41 3.45 5.38 8.21 6.54 0.00 -
  YoY % 2.64% -1.16% -35.87% -34.47% 25.54% 0.00% -
  Horiz. % 53.52% 52.14% 52.75% 82.26% 125.54% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.63 0.46 0.44 0.42 0.71 0.00 -
  YoY % -4.76% 36.96% 4.55% 4.76% -40.85% 0.00% -
  Horiz. % 84.51% 88.73% 64.79% 61.97% 59.15% 100.00% -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 28/11/14 25/11/13 26/11/12 21/11/11 29/11/10 - -
Price 0.4000 0.3900 0.2900 0.3100 0.2700 0.4000 0.0000 -
P/RPS 0.83 0.88 0.62 0.75 0.52 0.77 0.00 -
  YoY % -5.68% 41.94% -17.33% 44.23% -32.47% 0.00% -
  Horiz. % 107.79% 114.29% 80.52% 97.40% 67.53% 100.00% -
P/EPS 28.57 27.86 29.00 18.60 12.66 14.22 0.00 -
  YoY % 2.55% -3.93% 55.91% 46.92% -10.97% 0.00% -
  Horiz. % 200.91% 195.92% 203.94% 130.80% 89.03% 100.00% -
EY 3.50 3.59 3.45 5.38 7.90 7.03 0.00 -
  YoY % -2.51% 4.06% -35.87% -31.90% 12.38% 0.00% -
  Horiz. % 49.79% 51.07% 49.08% 76.53% 112.38% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.60 0.46 0.44 0.44 0.66 0.00 -
  YoY % 0.00% 30.43% 4.55% 0.00% -33.33% 0.00% -
  Horiz. % 90.91% 90.91% 69.70% 66.67% 66.67% 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 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

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