Highlights

[HOKHENG] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -27.42%    YoY -     7.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Revenue 33,928 34,836 30,124 42,700 30,048 0  -  -
  YoY % -2.61% 15.64% -29.45% 42.11% 0.00% - -
  Horiz. % 112.91% 115.93% 100.25% 142.11% 100.00% - -
PBT 2,152 972 1,712 2,452 2,304 0  -  -
  YoY % 121.40% -43.22% -30.18% 6.42% 0.00% - -
  Horiz. % 93.40% 42.19% 74.31% 106.42% 100.00% - -
Tax -720 -556 -452 -688 -668 0  -  -
  YoY % -29.50% -23.01% 34.30% -2.99% 0.00% - -
  Horiz. % 107.78% 83.23% 67.66% 102.99% 100.00% - -
NP 1,432 416 1,260 1,764 1,636 0  -  -
  YoY % 244.23% -66.98% -28.57% 7.82% 0.00% - -
  Horiz. % 87.53% 25.43% 77.02% 107.82% 100.00% - -
NP to SH 1,568 768 1,260 1,752 1,632 0  -  -
  YoY % 104.17% -39.05% -28.08% 7.35% 0.00% - -
  Horiz. % 96.08% 47.06% 77.21% 107.35% 100.00% - -
Tax Rate 33.46 % 57.20 % 26.40 % 28.06 % 28.99 % - %  -  % -
  YoY % -41.50% 116.67% -5.92% -3.21% 0.00% - -
  Horiz. % 115.42% 197.31% 91.07% 96.79% 100.00% - -
Total Cost 32,496 34,420 28,864 40,936 28,412 0  -  -
  YoY % -5.59% 19.25% -29.49% 44.08% 0.00% - -
  Horiz. % 114.37% 121.15% 101.59% 144.08% 100.00% - -
Net Worth 51,848 50,479 51,159 49,143 42,224 -  -  -
  YoY % 2.71% -1.33% 4.10% 16.39% 0.00% - -
  Horiz. % 122.79% 119.55% 121.16% 116.39% 100.00% - -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Net Worth 51,848 50,479 51,159 49,143 42,224 -  -  -
  YoY % 2.71% -1.33% 4.10% 16.39% 0.00% - -
  Horiz. % 122.79% 119.55% 121.16% 116.39% 100.00% - -
NOSH 79,999 80,000 80,769 79,636 71,578 -  -  -
  YoY % -0.00% -0.95% 1.42% 11.26% 0.00% - -
  Horiz. % 111.76% 111.76% 112.84% 111.26% 100.00% - -
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
NP Margin 4.22 % 1.19 % 4.18 % 4.13 % 5.44 % - %  -  % -
  YoY % 254.62% -71.53% 1.21% -24.08% 0.00% - -
  Horiz. % 77.57% 21.88% 76.84% 75.92% 100.00% - -
ROE 3.02 % 1.52 % 2.46 % 3.57 % 3.87 % - %  -  % -
  YoY % 98.68% -38.21% -31.09% -7.75% 0.00% - -
  Horiz. % 78.04% 39.28% 63.57% 92.25% 100.00% - -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
RPS 42.41 43.55 37.30 53.62 41.98 -  -  -
  YoY % -2.62% 16.76% -30.44% 27.73% 0.00% - -
  Horiz. % 101.02% 103.74% 88.85% 127.73% 100.00% - -
EPS 1.96 0.96 1.56 2.20 2.28 0.00  -  -
  YoY % 104.17% -38.46% -29.09% -3.51% 0.00% - -
  Horiz. % 85.96% 42.11% 68.42% 96.49% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.6481 0.6310 0.6334 0.6171 0.5899 -  -  -
  YoY % 2.71% -0.38% 2.64% 4.61% 0.00% - -
  Horiz. % 109.87% 106.97% 107.37% 104.61% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
RPS 38.56 39.59 34.23 48.52 34.15 -  -  -
  YoY % -2.60% 15.66% -29.45% 42.08% 0.00% - -
  Horiz. % 112.91% 115.93% 100.23% 142.08% 100.00% - -
EPS 1.78 0.87 1.43 1.99 1.85 0.00  -  -
  YoY % 104.60% -39.16% -28.14% 7.57% 0.00% - -
  Horiz. % 96.22% 47.03% 77.30% 107.57% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.5892 0.5737 0.5814 0.5585 0.4798 -  -  -
  YoY % 2.70% -1.32% 4.10% 16.40% 0.00% - -
  Horiz. % 122.80% 119.57% 121.18% 116.40% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -  -  -
Price 0.4650 0.2800 0.3500 0.4050 0.5200 0.0000  -  -
P/RPS 1.10 0.64 0.94 0.76 1.24 0.00  -  -
  YoY % 71.88% -31.91% 23.68% -38.71% 0.00% - -
  Horiz. % 88.71% 51.61% 75.81% 61.29% 100.00% - -
P/EPS 23.72 29.17 22.44 18.41 22.81 0.00  -  -
  YoY % -18.68% 29.99% 21.89% -19.29% 0.00% - -
  Horiz. % 103.99% 127.88% 98.38% 80.71% 100.00% - -
EY 4.22 3.43 4.46 5.43 4.38 0.00  -  -
  YoY % 23.03% -23.09% -17.86% 23.97% 0.00% - -
  Horiz. % 96.35% 78.31% 101.83% 123.97% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.44 0.55 0.66 0.88 0.00  -  -
  YoY % 63.64% -20.00% -16.67% -25.00% 0.00% - -
  Horiz. % 81.82% 50.00% 62.50% 75.00% 100.00% - -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Date 26/05/14 27/05/13 28/05/12 23/05/11 21/05/10 -  -  -
Price 0.4600 0.3000 0.2900 0.3500 0.4600 0.0000  -  -
P/RPS 1.08 0.69 0.78 0.65 1.10 0.00  -  -
  YoY % 56.52% -11.54% 20.00% -40.91% 0.00% - -
  Horiz. % 98.18% 62.73% 70.91% 59.09% 100.00% - -
P/EPS 23.47 31.25 18.59 15.91 20.18 0.00  -  -
  YoY % -24.90% 68.10% 16.84% -21.16% 0.00% - -
  Horiz. % 116.30% 154.86% 92.12% 78.84% 100.00% - -
EY 4.26 3.20 5.38 6.29 4.96 0.00  -  -
  YoY % 33.13% -40.52% -14.47% 26.81% 0.00% - -
  Horiz. % 85.89% 64.52% 108.47% 126.81% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.48 0.46 0.57 0.78 0.00  -  -
  YoY % 47.92% 4.35% -19.30% -26.92% 0.00% - -
  Horiz. % 91.03% 61.54% 58.97% 73.08% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers