Highlights

[HOKHENG] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     14.61%    YoY -     -40.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 39,417 38,308 35,644 37,634 33,296 41,356 37,494 0.84%
  YoY % 2.90% 7.47% -5.29% 13.03% -19.49% 10.30% -
  Horiz. % 105.13% 102.17% 95.06% 100.37% 88.80% 110.30% 100.00%
PBT 1,370 1,918 1,765 1,154 1,976 2,292 2,770 -11.06%
  YoY % -28.56% 8.69% 52.89% -41.57% -13.79% -17.28% -
  Horiz. % 49.47% 69.25% 63.72% 41.67% 71.32% 82.72% 100.00%
Tax -409 -816 -688 -596 -636 -605 -742 -9.44%
  YoY % 49.84% -18.60% -15.44% 6.29% -5.07% 18.49% -
  Horiz. % 55.12% 109.87% 92.64% 80.25% 85.64% 81.51% 100.00%
NP 961 1,102 1,077 558 1,340 1,686 2,028 -11.69%
  YoY % -12.82% 2.35% 92.84% -58.31% -20.55% -16.83% -
  Horiz. % 47.40% 54.37% 53.12% 27.55% 66.07% 83.17% 100.00%
NP to SH 968 1,116 1,121 800 1,334 1,708 2,020 -11.53%
  YoY % -13.26% -0.48% 40.17% -40.06% -21.86% -15.45% -
  Horiz. % 47.92% 55.25% 55.51% 39.60% 66.07% 84.55% 100.00%
Tax Rate 29.86 % 42.53 % 38.97 % 51.62 % 32.19 % 26.41 % 26.80 % 1.82%
  YoY % -29.79% 9.14% -24.51% 60.36% 21.89% -1.46% -
  Horiz. % 111.42% 158.69% 145.41% 192.61% 120.11% 98.54% 100.00%
Total Cost 38,456 37,205 34,566 37,076 31,956 39,669 35,466 1.36%
  YoY % 3.36% 7.63% -6.77% 16.02% -19.44% 11.85% -
  Horiz. % 108.43% 104.90% 97.46% 104.54% 90.10% 111.85% 100.00%
Net Worth 53,835 52,970 52,358 50,887 57,056 49,446 43,346 3.67%
  YoY % 1.63% 1.17% 2.89% -10.81% 15.39% 14.07% -
  Horiz. % 124.20% 122.20% 120.79% 117.40% 131.63% 114.07% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 53,835 52,970 52,358 50,887 57,056 49,446 43,346 3.67%
  YoY % 1.63% 1.17% 2.89% -10.81% 15.39% 14.07% -
  Horiz. % 124.20% 122.20% 120.79% 117.40% 131.63% 114.07% 100.00%
NOSH 79,780 79,714 80,095 80,000 80,079 80,062 71,800 1.77%
  YoY % 0.08% -0.48% 0.12% -0.10% 0.02% 11.51% -
  Horiz. % 111.11% 111.02% 111.55% 111.42% 111.53% 111.51% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.44 % 2.88 % 3.02 % 1.48 % 4.02 % 4.08 % 5.41 % -12.42%
  YoY % -15.28% -4.64% 104.05% -63.18% -1.47% -24.58% -
  Horiz. % 45.10% 53.23% 55.82% 27.36% 74.31% 75.42% 100.00%
ROE 1.80 % 2.11 % 2.14 % 1.57 % 2.34 % 3.45 % 4.66 % -14.65%
  YoY % -14.69% -1.40% 36.31% -32.91% -32.17% -25.97% -
  Horiz. % 38.63% 45.28% 45.92% 33.69% 50.21% 74.03% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 49.41 48.06 44.50 47.04 41.58 51.65 52.22 -0.92%
  YoY % 2.81% 8.00% -5.40% 13.13% -19.50% -1.09% -
  Horiz. % 94.62% 92.03% 85.22% 90.08% 79.62% 98.91% 100.00%
EPS 1.21 1.40 1.40 1.00 1.67 2.13 2.81 -13.09%
  YoY % -13.57% 0.00% 40.00% -40.12% -21.60% -24.20% -
  Horiz. % 43.06% 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 0.6748 0.6645 0.6537 0.6361 0.7125 0.6176 0.6037 1.87%
  YoY % 1.55% 1.65% 2.77% -10.72% 15.37% 2.30% -
  Horiz. % 111.78% 110.07% 108.28% 105.37% 118.02% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 44.79 43.53 40.51 42.77 37.84 47.00 42.61 0.83%
  YoY % 2.89% 7.45% -5.28% 13.03% -19.49% 10.30% -
  Horiz. % 105.12% 102.16% 95.07% 100.38% 88.81% 110.30% 100.00%
EPS 1.10 1.27 1.27 0.91 1.52 1.94 2.30 -11.56%
  YoY % -13.39% 0.00% 39.56% -40.13% -21.65% -15.65% -
  Horiz. % 47.83% 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 0.6118 0.6020 0.5950 0.5783 0.6484 0.5619 0.4926 3.67%
  YoY % 1.63% 1.18% 2.89% -10.81% 15.39% 14.07% -
  Horiz. % 124.20% 122.21% 120.79% 117.40% 131.63% 114.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.2800 0.4000 0.4100 0.2900 0.3100 0.2600 0.4300 -
P/RPS 0.57 0.83 0.92 0.62 0.75 0.50 0.82 -5.88%
  YoY % -31.33% -9.78% 48.39% -17.33% 50.00% -39.02% -
  Horiz. % 69.51% 101.22% 112.20% 75.61% 91.46% 60.98% 100.00%
P/EPS 23.08 28.57 29.29 29.00 18.60 12.19 15.28 7.11%
  YoY % -19.22% -2.46% 1.00% 55.91% 52.58% -20.22% -
  Horiz. % 151.05% 186.98% 191.69% 189.79% 121.73% 79.78% 100.00%
EY 4.33 3.50 3.41 3.45 5.38 8.21 6.54 -6.64%
  YoY % 23.71% 2.64% -1.16% -35.87% -34.47% 25.54% -
  Horiz. % 66.21% 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 0.41 0.60 0.63 0.46 0.44 0.42 0.71 -8.74%
  YoY % -31.67% -4.76% 36.96% 4.55% 4.76% -40.85% -
  Horiz. % 57.75% 84.51% 88.73% 64.79% 61.97% 59.15% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 23/11/15 28/11/14 25/11/13 26/11/12 21/11/11 29/11/10 -
Price 0.3050 0.4000 0.3900 0.2900 0.3100 0.2700 0.4000 -
P/RPS 0.62 0.83 0.88 0.62 0.75 0.52 0.77 -3.54%
  YoY % -25.30% -5.68% 41.94% -17.33% 44.23% -32.47% -
  Horiz. % 80.52% 107.79% 114.29% 80.52% 97.40% 67.53% 100.00%
P/EPS 25.14 28.57 27.86 29.00 18.60 12.66 14.22 9.95%
  YoY % -12.01% 2.55% -3.93% 55.91% 46.92% -10.97% -
  Horiz. % 176.79% 200.91% 195.92% 203.94% 130.80% 89.03% 100.00%
EY 3.98 3.50 3.59 3.45 5.38 7.90 7.03 -9.04%
  YoY % 13.71% -2.51% 4.06% -35.87% -31.90% 12.38% -
  Horiz. % 56.61% 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 0.45 0.60 0.60 0.46 0.44 0.44 0.66 -6.18%
  YoY % -25.00% 0.00% 30.43% 4.55% 0.00% -33.33% -
  Horiz. % 68.18% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

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

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers