Highlights

[HOKHENG] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     5.35%    YoY -     -39.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 36,452 46,048 33,928 34,836 30,124 42,700 30,048 3.27%
  YoY % -20.84% 35.72% -2.61% 15.64% -29.45% 42.11% -
  Horiz. % 121.31% 153.25% 112.91% 115.93% 100.25% 142.11% 100.00%
PBT 2,216 3,388 2,152 972 1,712 2,452 2,304 -0.65%
  YoY % -34.59% 57.43% 121.40% -43.22% -30.18% 6.42% -
  Horiz. % 96.18% 147.05% 93.40% 42.19% 74.31% 106.42% 100.00%
Tax -160 -1,152 -720 -556 -452 -688 -668 -21.18%
  YoY % 86.11% -60.00% -29.50% -23.01% 34.30% -2.99% -
  Horiz. % 23.95% 172.46% 107.78% 83.23% 67.66% 102.99% 100.00%
NP 2,056 2,236 1,432 416 1,260 1,764 1,636 3.88%
  YoY % -8.05% 56.15% 244.23% -66.98% -28.57% 7.82% -
  Horiz. % 125.67% 136.67% 87.53% 25.43% 77.02% 107.82% 100.00%
NP to SH 2,048 2,372 1,568 768 1,260 1,752 1,632 3.85%
  YoY % -13.66% 51.28% 104.17% -39.05% -28.08% 7.35% -
  Horiz. % 125.49% 145.34% 96.08% 47.06% 77.21% 107.35% 100.00%
Tax Rate 7.22 % 34.00 % 33.46 % 57.20 % 26.40 % 28.06 % 28.99 % -20.66%
  YoY % -78.76% 1.61% -41.50% 116.67% -5.92% -3.21% -
  Horiz. % 24.91% 117.28% 115.42% 197.31% 91.07% 96.79% 100.00%
Total Cost 34,396 43,812 32,496 34,420 28,864 40,936 28,412 3.23%
  YoY % -21.49% 34.82% -5.59% 19.25% -29.49% 44.08% -
  Horiz. % 121.06% 154.20% 114.37% 121.15% 101.59% 144.08% 100.00%
Net Worth 53,768 53,001 51,848 50,479 51,159 49,143 42,224 4.11%
  YoY % 1.45% 2.22% 2.71% -1.33% 4.10% 16.39% -
  Horiz. % 127.34% 125.52% 122.79% 119.55% 121.16% 116.39% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 53,768 53,001 51,848 50,479 51,159 49,143 42,224 4.11%
  YoY % 1.45% 2.22% 2.71% -1.33% 4.10% 16.39% -
  Horiz. % 127.34% 125.52% 122.79% 119.55% 121.16% 116.39% 100.00%
NOSH 80,000 80,135 79,999 80,000 80,769 79,636 71,578 1.87%
  YoY % -0.17% 0.17% -0.00% -0.95% 1.42% 11.26% -
  Horiz. % 111.76% 111.95% 111.76% 111.76% 112.84% 111.26% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.64 % 4.86 % 4.22 % 1.19 % 4.18 % 4.13 % 5.44 % 0.60%
  YoY % 16.05% 15.17% 254.62% -71.53% 1.21% -24.08% -
  Horiz. % 103.68% 89.34% 77.57% 21.88% 76.84% 75.92% 100.00%
ROE 3.81 % 4.48 % 3.02 % 1.52 % 2.46 % 3.57 % 3.87 % -0.26%
  YoY % -14.96% 48.34% 98.68% -38.21% -31.09% -7.75% -
  Horiz. % 98.45% 115.76% 78.04% 39.28% 63.57% 92.25% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 45.57 57.46 42.41 43.55 37.30 53.62 41.98 1.38%
  YoY % -20.69% 35.49% -2.62% 16.76% -30.44% 27.73% -
  Horiz. % 108.55% 136.87% 101.02% 103.74% 88.85% 127.73% 100.00%
EPS 2.56 2.96 1.96 0.96 1.56 2.20 2.28 1.95%
  YoY % -13.51% 51.02% 104.17% -38.46% -29.09% -3.51% -
  Horiz. % 112.28% 129.82% 85.96% 42.11% 68.42% 96.49% 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 0.6721 0.6614 0.6481 0.6310 0.6334 0.6171 0.5899 2.20%
  YoY % 1.62% 2.05% 2.71% -0.38% 2.64% 4.61% -
  Horiz. % 113.93% 112.12% 109.87% 106.97% 107.37% 104.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 41.42 52.33 38.56 39.59 34.23 48.52 34.15 3.27%
  YoY % -20.85% 35.71% -2.60% 15.66% -29.45% 42.08% -
  Horiz. % 121.29% 153.24% 112.91% 115.93% 100.23% 142.08% 100.00%
EPS 2.33 2.70 1.78 0.87 1.43 1.99 1.85 3.92%
  YoY % -13.70% 51.69% 104.60% -39.16% -28.14% 7.57% -
  Horiz. % 125.95% 145.95% 96.22% 47.03% 77.30% 107.57% 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 0.6110 0.6023 0.5892 0.5737 0.5814 0.5585 0.4798 4.11%
  YoY % 1.44% 2.22% 2.70% -1.32% 4.10% 16.40% -
  Horiz. % 127.34% 125.53% 122.80% 119.57% 121.18% 116.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.3450 0.3900 0.4650 0.2800 0.3500 0.4050 0.5200 -
P/RPS 0.76 0.68 1.10 0.64 0.94 0.76 1.24 -7.83%
  YoY % 11.76% -38.18% 71.88% -31.91% 23.68% -38.71% -
  Horiz. % 61.29% 54.84% 88.71% 51.61% 75.81% 61.29% 100.00%
P/EPS 13.48 13.18 23.72 29.17 22.44 18.41 22.81 -8.39%
  YoY % 2.28% -44.44% -18.68% 29.99% 21.89% -19.29% -
  Horiz. % 59.10% 57.78% 103.99% 127.88% 98.38% 80.71% 100.00%
EY 7.42 7.59 4.22 3.43 4.46 5.43 4.38 9.17%
  YoY % -2.24% 79.86% 23.03% -23.09% -17.86% 23.97% -
  Horiz. % 169.41% 173.29% 96.35% 78.31% 101.83% 123.97% 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 0.51 0.59 0.72 0.44 0.55 0.66 0.88 -8.68%
  YoY % -13.56% -18.06% 63.64% -20.00% -16.67% -25.00% -
  Horiz. % 57.95% 67.05% 81.82% 50.00% 62.50% 75.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 26/05/14 27/05/13 28/05/12 23/05/11 21/05/10 -
Price 0.3350 0.3200 0.4600 0.3000 0.2900 0.3500 0.4600 -
P/RPS 0.74 0.56 1.08 0.69 0.78 0.65 1.10 -6.39%
  YoY % 32.14% -48.15% 56.52% -11.54% 20.00% -40.91% -
  Horiz. % 67.27% 50.91% 98.18% 62.73% 70.91% 59.09% 100.00%
P/EPS 13.09 10.81 23.47 31.25 18.59 15.91 20.18 -6.95%
  YoY % 21.09% -53.94% -24.90% 68.10% 16.84% -21.16% -
  Horiz. % 64.87% 53.57% 116.30% 154.86% 92.12% 78.84% 100.00%
EY 7.64 9.25 4.26 3.20 5.38 6.29 4.96 7.46%
  YoY % -17.41% 117.14% 33.13% -40.52% -14.47% 26.81% -
  Horiz. % 154.03% 186.49% 85.89% 64.52% 108.47% 126.81% 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 0.50 0.48 0.71 0.48 0.46 0.57 0.78 -7.14%
  YoY % 4.17% -32.39% 47.92% 4.35% -19.30% -26.92% -
  Horiz. % 64.10% 61.54% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers