Highlights

[HOKHENG] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     34.13%    YoY -     104.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 37,024 36,452 46,048 33,928 34,836 30,124 42,700 -2.35%
  YoY % 1.57% -20.84% 35.72% -2.61% 15.64% -29.45% -
  Horiz. % 86.71% 85.37% 107.84% 79.46% 81.58% 70.55% 100.00%
PBT 2,356 2,216 3,388 2,152 972 1,712 2,452 -0.66%
  YoY % 6.32% -34.59% 57.43% 121.40% -43.22% -30.18% -
  Horiz. % 96.08% 90.38% 138.17% 87.77% 39.64% 69.82% 100.00%
Tax -604 -160 -1,152 -720 -556 -452 -688 -2.14%
  YoY % -277.50% 86.11% -60.00% -29.50% -23.01% 34.30% -
  Horiz. % 87.79% 23.26% 167.44% 104.65% 80.81% 65.70% 100.00%
NP 1,752 2,056 2,236 1,432 416 1,260 1,764 -0.11%
  YoY % -14.79% -8.05% 56.15% 244.23% -66.98% -28.57% -
  Horiz. % 99.32% 116.55% 126.76% 81.18% 23.58% 71.43% 100.00%
NP to SH 1,772 2,048 2,372 1,568 768 1,260 1,752 0.19%
  YoY % -13.48% -13.66% 51.28% 104.17% -39.05% -28.08% -
  Horiz. % 101.14% 116.89% 135.39% 89.50% 43.84% 71.92% 100.00%
Tax Rate 25.64 % 7.22 % 34.00 % 33.46 % 57.20 % 26.40 % 28.06 % -1.49%
  YoY % 255.12% -78.76% 1.61% -41.50% 116.67% -5.92% -
  Horiz. % 91.38% 25.73% 121.17% 119.24% 203.85% 94.08% 100.00%
Total Cost 35,272 34,396 43,812 32,496 34,420 28,864 40,936 -2.45%
  YoY % 2.55% -21.49% 34.82% -5.59% 19.25% -29.49% -
  Horiz. % 86.16% 84.02% 107.03% 79.38% 84.08% 70.51% 100.00%
Net Worth 54,554 53,768 53,001 51,848 50,479 51,159 49,143 1.75%
  YoY % 1.46% 1.45% 2.22% 2.71% -1.33% 4.10% -
  Horiz. % 111.01% 109.41% 107.85% 105.50% 102.72% 104.10% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 54,554 53,768 53,001 51,848 50,479 51,159 49,143 1.75%
  YoY % 1.46% 1.45% 2.22% 2.71% -1.33% 4.10% -
  Horiz. % 111.01% 109.41% 107.85% 105.50% 102.72% 104.10% 100.00%
NOSH 79,968 80,000 80,135 79,999 80,000 80,769 79,636 0.07%
  YoY % -0.04% -0.17% 0.17% -0.00% -0.95% 1.42% -
  Horiz. % 100.42% 100.46% 100.63% 100.46% 100.46% 101.42% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.73 % 5.64 % 4.86 % 4.22 % 1.19 % 4.18 % 4.13 % 2.28%
  YoY % -16.13% 16.05% 15.17% 254.62% -71.53% 1.21% -
  Horiz. % 114.53% 136.56% 117.68% 102.18% 28.81% 101.21% 100.00%
ROE 3.25 % 3.81 % 4.48 % 3.02 % 1.52 % 2.46 % 3.57 % -1.55%
  YoY % -14.70% -14.96% 48.34% 98.68% -38.21% -31.09% -
  Horiz. % 91.04% 106.72% 125.49% 84.59% 42.58% 68.91% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 46.30 45.57 57.46 42.41 43.55 37.30 53.62 -2.41%
  YoY % 1.60% -20.69% 35.49% -2.62% 16.76% -30.44% -
  Horiz. % 86.35% 84.99% 107.16% 79.09% 81.22% 69.56% 100.00%
EPS 2.20 2.56 2.96 1.96 0.96 1.56 2.20 -
  YoY % -14.06% -13.51% 51.02% 104.17% -38.46% -29.09% -
  Horiz. % 100.00% 116.36% 134.55% 89.09% 43.64% 70.91% 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 0.6822 0.6721 0.6614 0.6481 0.6310 0.6334 0.6171 1.68%
  YoY % 1.50% 1.62% 2.05% 2.71% -0.38% 2.64% -
  Horiz. % 110.55% 108.91% 107.18% 105.02% 102.25% 102.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 42.07 41.42 52.33 38.56 39.59 34.23 48.52 -2.35%
  YoY % 1.57% -20.85% 35.71% -2.60% 15.66% -29.45% -
  Horiz. % 86.71% 85.37% 107.85% 79.47% 81.60% 70.55% 100.00%
EPS 2.01 2.33 2.70 1.78 0.87 1.43 1.99 0.17%
  YoY % -13.73% -13.70% 51.69% 104.60% -39.16% -28.14% -
  Horiz. % 101.01% 117.09% 135.68% 89.45% 43.72% 71.86% 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 0.6200 0.6110 0.6023 0.5892 0.5737 0.5814 0.5585 1.75%
  YoY % 1.47% 1.44% 2.22% 2.70% -1.32% 4.10% -
  Horiz. % 111.01% 109.40% 107.84% 105.50% 102.72% 104.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.3700 0.3450 0.3900 0.4650 0.2800 0.3500 0.4050 -
P/RPS 0.80 0.76 0.68 1.10 0.64 0.94 0.76 0.86%
  YoY % 5.26% 11.76% -38.18% 71.88% -31.91% 23.68% -
  Horiz. % 105.26% 100.00% 89.47% 144.74% 84.21% 123.68% 100.00%
P/EPS 16.70 13.48 13.18 23.72 29.17 22.44 18.41 -1.61%
  YoY % 23.89% 2.28% -44.44% -18.68% 29.99% 21.89% -
  Horiz. % 90.71% 73.22% 71.59% 128.84% 158.45% 121.89% 100.00%
EY 5.99 7.42 7.59 4.22 3.43 4.46 5.43 1.65%
  YoY % -19.27% -2.24% 79.86% 23.03% -23.09% -17.86% -
  Horiz. % 110.31% 136.65% 139.78% 77.72% 63.17% 82.14% 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 0.54 0.51 0.59 0.72 0.44 0.55 0.66 -3.29%
  YoY % 5.88% -13.56% -18.06% 63.64% -20.00% -16.67% -
  Horiz. % 81.82% 77.27% 89.39% 109.09% 66.67% 83.33% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 29/05/15 26/05/14 27/05/13 28/05/12 23/05/11 -
Price 0.3500 0.3350 0.3200 0.4600 0.3000 0.2900 0.3500 -
P/RPS 0.76 0.74 0.56 1.08 0.69 0.78 0.65 2.64%
  YoY % 2.70% 32.14% -48.15% 56.52% -11.54% 20.00% -
  Horiz. % 116.92% 113.85% 86.15% 166.15% 106.15% 120.00% 100.00%
P/EPS 15.80 13.09 10.81 23.47 31.25 18.59 15.91 -0.12%
  YoY % 20.70% 21.09% -53.94% -24.90% 68.10% 16.84% -
  Horiz. % 99.31% 82.28% 67.94% 147.52% 196.42% 116.84% 100.00%
EY 6.33 7.64 9.25 4.26 3.20 5.38 6.29 0.11%
  YoY % -17.15% -17.41% 117.14% 33.13% -40.52% -14.47% -
  Horiz. % 100.64% 121.46% 147.06% 67.73% 50.87% 85.53% 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 0.50 0.48 0.71 0.48 0.46 0.57 -1.84%
  YoY % 2.00% 4.17% -32.39% 47.92% 4.35% -19.30% -
  Horiz. % 89.47% 87.72% 84.21% 124.56% 84.21% 80.70% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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