Highlights

[HOKHENG] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     173.59%    YoY -     51.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 32,672 37,024 36,452 46,048 33,928 34,836 30,124 1.36%
  YoY % -11.75% 1.57% -20.84% 35.72% -2.61% 15.64% -
  Horiz. % 108.46% 122.91% 121.01% 152.86% 112.63% 115.64% 100.00%
PBT 1,572 2,356 2,216 3,388 2,152 972 1,712 -1.41%
  YoY % -33.28% 6.32% -34.59% 57.43% 121.40% -43.22% -
  Horiz. % 91.82% 137.62% 129.44% 197.90% 125.70% 56.78% 100.00%
Tax -688 -604 -160 -1,152 -720 -556 -452 7.25%
  YoY % -13.91% -277.50% 86.11% -60.00% -29.50% -23.01% -
  Horiz. % 152.21% 133.63% 35.40% 254.87% 159.29% 123.01% 100.00%
NP 884 1,752 2,056 2,236 1,432 416 1,260 -5.73%
  YoY % -49.54% -14.79% -8.05% 56.15% 244.23% -66.98% -
  Horiz. % 70.16% 139.05% 163.17% 177.46% 113.65% 33.02% 100.00%
NP to SH 904 1,772 2,048 2,372 1,568 768 1,260 -5.38%
  YoY % -48.98% -13.48% -13.66% 51.28% 104.17% -39.05% -
  Horiz. % 71.75% 140.63% 162.54% 188.25% 124.44% 60.95% 100.00%
Tax Rate 43.77 % 25.64 % 7.22 % 34.00 % 33.46 % 57.20 % 26.40 % 8.79%
  YoY % 70.71% 255.12% -78.76% 1.61% -41.50% 116.67% -
  Horiz. % 165.80% 97.12% 27.35% 128.79% 126.74% 216.67% 100.00%
Total Cost 31,788 35,272 34,396 43,812 32,496 34,420 28,864 1.62%
  YoY % -9.88% 2.55% -21.49% 34.82% -5.59% 19.25% -
  Horiz. % 110.13% 122.20% 119.17% 151.79% 112.58% 119.25% 100.00%
Net Worth 57,483 54,554 53,768 53,001 51,848 50,479 51,159 1.96%
  YoY % 5.37% 1.46% 1.45% 2.22% 2.71% -1.33% -
  Horiz. % 112.36% 106.64% 105.10% 103.60% 101.35% 98.67% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 57,483 54,554 53,768 53,001 51,848 50,479 51,159 1.96%
  YoY % 5.37% 1.46% 1.45% 2.22% 2.71% -1.33% -
  Horiz. % 112.36% 106.64% 105.10% 103.60% 101.35% 98.67% 100.00%
NOSH 79,961 79,968 80,000 80,135 79,999 80,000 80,769 -0.17%
  YoY % -0.01% -0.04% -0.17% 0.17% -0.00% -0.95% -
  Horiz. % 99.00% 99.01% 99.05% 99.21% 99.05% 99.05% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.71 % 4.73 % 5.64 % 4.86 % 4.22 % 1.19 % 4.18 % -6.96%
  YoY % -42.71% -16.13% 16.05% 15.17% 254.62% -71.53% -
  Horiz. % 64.83% 113.16% 134.93% 116.27% 100.96% 28.47% 100.00%
ROE 1.57 % 3.25 % 3.81 % 4.48 % 3.02 % 1.52 % 2.46 % -7.21%
  YoY % -51.69% -14.70% -14.96% 48.34% 98.68% -38.21% -
  Horiz. % 63.82% 132.11% 154.88% 182.11% 122.76% 61.79% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 40.86 46.30 45.57 57.46 42.41 43.55 37.30 1.53%
  YoY % -11.75% 1.60% -20.69% 35.49% -2.62% 16.76% -
  Horiz. % 109.54% 124.13% 122.17% 154.05% 113.70% 116.76% 100.00%
EPS 1.12 2.20 2.56 2.96 1.96 0.96 1.56 -5.37%
  YoY % -49.09% -14.06% -13.51% 51.02% 104.17% -38.46% -
  Horiz. % 71.79% 141.03% 164.10% 189.74% 125.64% 61.54% 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 0.7189 0.6822 0.6721 0.6614 0.6481 0.6310 0.6334 2.13%
  YoY % 5.38% 1.50% 1.62% 2.05% 2.71% -0.38% -
  Horiz. % 113.50% 107.70% 106.11% 104.42% 102.32% 99.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 37.13 42.07 41.42 52.33 38.56 39.59 34.23 1.36%
  YoY % -11.74% 1.57% -20.85% 35.71% -2.60% 15.66% -
  Horiz. % 108.47% 122.90% 121.00% 152.88% 112.65% 115.66% 100.00%
EPS 1.03 2.01 2.33 2.70 1.78 0.87 1.43 -5.32%
  YoY % -48.76% -13.73% -13.70% 51.69% 104.60% -39.16% -
  Horiz. % 72.03% 140.56% 162.94% 188.81% 124.48% 60.84% 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 0.6533 0.6200 0.6110 0.6023 0.5892 0.5737 0.5814 1.96%
  YoY % 5.37% 1.47% 1.44% 2.22% 2.70% -1.32% -
  Horiz. % 112.37% 106.64% 105.09% 103.59% 101.34% 98.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.3900 0.3700 0.3450 0.3900 0.4650 0.2800 0.3500 -
P/RPS 0.95 0.80 0.76 0.68 1.10 0.64 0.94 0.18%
  YoY % 18.75% 5.26% 11.76% -38.18% 71.88% -31.91% -
  Horiz. % 101.06% 85.11% 80.85% 72.34% 117.02% 68.09% 100.00%
P/EPS 34.50 16.70 13.48 13.18 23.72 29.17 22.44 7.43%
  YoY % 106.59% 23.89% 2.28% -44.44% -18.68% 29.99% -
  Horiz. % 153.74% 74.42% 60.07% 58.73% 105.70% 129.99% 100.00%
EY 2.90 5.99 7.42 7.59 4.22 3.43 4.46 -6.92%
  YoY % -51.59% -19.27% -2.24% 79.86% 23.03% -23.09% -
  Horiz. % 65.02% 134.30% 166.37% 170.18% 94.62% 76.91% 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 0.54 0.51 0.59 0.72 0.44 0.55 -0.31%
  YoY % 0.00% 5.88% -13.56% -18.06% 63.64% -20.00% -
  Horiz. % 98.18% 98.18% 92.73% 107.27% 130.91% 80.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 30/05/16 29/05/15 26/05/14 27/05/13 28/05/12 -
Price 0.3950 0.3500 0.3350 0.3200 0.4600 0.3000 0.2900 -
P/RPS 0.97 0.76 0.74 0.56 1.08 0.69 0.78 3.70%
  YoY % 27.63% 2.70% 32.14% -48.15% 56.52% -11.54% -
  Horiz. % 124.36% 97.44% 94.87% 71.79% 138.46% 88.46% 100.00%
P/EPS 34.94 15.80 13.09 10.81 23.47 31.25 18.59 11.08%
  YoY % 121.14% 20.70% 21.09% -53.94% -24.90% 68.10% -
  Horiz. % 187.95% 84.99% 70.41% 58.15% 126.25% 168.10% 100.00%
EY 2.86 6.33 7.64 9.25 4.26 3.20 5.38 -9.99%
  YoY % -54.82% -17.15% -17.41% 117.14% 33.13% -40.52% -
  Horiz. % 53.16% 117.66% 142.01% 171.93% 79.18% 59.48% 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 0.55 0.51 0.50 0.48 0.71 0.48 0.46 3.02%
  YoY % 7.84% 2.00% 4.17% -32.39% 47.92% 4.35% -
  Horiz. % 119.57% 110.87% 108.70% 104.35% 154.35% 104.35% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers