Highlights

[HOKHENG] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     117.78%    YoY -     -17.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 20,025 16,996 17,901 15,534 22,078 16,530 0 -
  YoY % 17.82% -5.06% 15.24% -29.64% 33.56% 0.00% -
  Horiz. % 121.14% 102.82% 108.29% 93.97% 133.56% 100.00% -
PBT 1,105 996 510 1,024 1,134 1,261 0 -
  YoY % 10.94% 95.29% -50.20% -9.70% -10.07% 0.00% -
  Horiz. % 87.63% 78.98% 40.44% 81.21% 89.93% 100.00% -
Tax -395 -352 -306 -335 -299 -346 0 -
  YoY % -12.22% -15.03% 8.66% -12.04% 13.58% 0.00% -
  Horiz. % 114.16% 101.73% 88.44% 96.82% 86.42% 100.00% -
NP 710 644 204 689 835 915 0 -
  YoY % 10.25% 215.69% -70.39% -17.49% -8.74% 0.00% -
  Horiz. % 77.60% 70.38% 22.30% 75.30% 91.26% 100.00% -
NP to SH 748 670 349 686 831 912 0 -
  YoY % 11.64% 91.98% -49.13% -17.45% -8.88% 0.00% -
  Horiz. % 82.02% 73.46% 38.27% 75.22% 91.12% 100.00% -
Tax Rate 35.75 % 35.34 % 60.00 % 32.71 % 26.37 % 27.44 % - % -
  YoY % 1.16% -41.10% 83.43% 24.04% -3.90% 0.00% -
  Horiz. % 130.28% 128.79% 218.66% 119.21% 96.10% 100.00% -
Total Cost 19,315 16,352 17,697 14,845 21,243 15,615 0 -
  YoY % 18.12% -7.60% 19.21% -30.12% 36.04% 0.00% -
  Horiz. % 123.70% 104.72% 113.33% 95.07% 136.04% 100.00% -
Net Worth 52,789 51,964 50,200 57,312 49,700 42,813 - -
  YoY % 1.59% 3.51% -12.41% 15.32% 16.08% 0.00% -
  Horiz. % 123.30% 121.37% 117.25% 133.87% 116.08% 100.00% -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 52,789 51,964 50,200 57,312 49,700 42,813 - -
  YoY % 1.59% 3.51% -12.41% 15.32% 16.08% 0.00% -
  Horiz. % 123.30% 121.37% 117.25% 133.87% 116.08% 100.00% -
NOSH 79,574 79,761 79,318 79,767 79,903 71,811 - -
  YoY % -0.23% 0.56% -0.56% -0.17% 11.27% 0.00% -
  Horiz. % 110.81% 111.07% 110.45% 111.08% 111.27% 100.00% -
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.55 % 3.79 % 1.14 % 4.44 % 3.78 % 5.54 % - % -
  YoY % -6.33% 232.46% -74.32% 17.46% -31.77% 0.00% -
  Horiz. % 64.08% 68.41% 20.58% 80.14% 68.23% 100.00% -
ROE 1.42 % 1.29 % 0.70 % 1.20 % 1.67 % 2.13 % - % -
  YoY % 10.08% 84.29% -41.67% -28.14% -21.60% 0.00% -
  Horiz. % 66.67% 60.56% 32.86% 56.34% 78.40% 100.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.17 21.31 22.57 19.47 27.63 23.02 - -
  YoY % 18.11% -5.58% 15.92% -29.53% 20.03% 0.00% -
  Horiz. % 109.34% 92.57% 98.05% 84.58% 120.03% 100.00% -
EPS 0.94 0.84 0.44 0.86 1.04 1.27 0.00 -
  YoY % 11.90% 90.91% -48.84% -17.31% -18.11% 0.00% -
  Horiz. % 74.02% 66.14% 34.65% 67.72% 81.89% 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 0.6634 0.6515 0.6329 0.7185 0.6220 0.5962 - -
  YoY % 1.83% 2.94% -11.91% 15.51% 4.33% 0.00% -
  Horiz. % 111.27% 109.28% 106.16% 120.51% 104.33% 100.00% -
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 22.76 19.31 20.34 17.65 25.09 18.78 - -
  YoY % 17.87% -5.06% 15.24% -29.65% 33.60% 0.00% -
  Horiz. % 121.19% 102.82% 108.31% 93.98% 133.60% 100.00% -
EPS 0.85 0.76 0.40 0.78 0.94 1.04 0.00 -
  YoY % 11.84% 90.00% -48.72% -17.02% -9.62% 0.00% -
  Horiz. % 81.73% 73.08% 38.46% 75.00% 90.38% 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 0.5999 0.5905 0.5705 0.6513 0.5648 0.4865 - -
  YoY % 1.59% 3.51% -12.41% 15.32% 16.09% 0.00% -
  Horiz. % 123.31% 121.38% 117.27% 133.87% 116.09% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.3400 0.4350 0.2900 0.2900 0.3500 0.4900 0.0000 -
P/RPS 1.35 2.04 1.28 1.49 1.27 2.13 0.00 -
  YoY % -33.82% 59.38% -14.09% 17.32% -40.38% 0.00% -
  Horiz. % 63.38% 95.77% 60.09% 69.95% 59.62% 100.00% -
P/EPS 36.17 51.79 65.91 33.72 33.65 38.58 0.00 -
  YoY % -30.16% -21.42% 95.46% 0.21% -12.78% 0.00% -
  Horiz. % 93.75% 134.24% 170.84% 87.40% 87.22% 100.00% -
EY 2.76 1.93 1.52 2.97 2.97 2.59 0.00 -
  YoY % 43.01% 26.97% -48.82% 0.00% 14.67% 0.00% -
  Horiz. % 106.56% 74.52% 58.69% 114.67% 114.67% 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 0.67 0.46 0.40 0.56 0.82 0.00 -
  YoY % -23.88% 45.65% 15.00% -28.57% -31.71% 0.00% -
  Horiz. % 62.20% 81.71% 56.10% 48.78% 68.29% 100.00% -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 - -
Price 0.3500 0.4200 0.3150 0.2800 0.3100 0.5300 0.0000 -
P/RPS 1.39 1.97 1.40 1.44 1.12 2.30 0.00 -
  YoY % -29.44% 40.71% -2.78% 28.57% -51.30% 0.00% -
  Horiz. % 60.43% 85.65% 60.87% 62.61% 48.70% 100.00% -
P/EPS 37.23 50.00 71.59 32.56 29.81 41.73 0.00 -
  YoY % -25.54% -30.16% 119.87% 9.23% -28.56% 0.00% -
  Horiz. % 89.22% 119.82% 171.56% 78.03% 71.44% 100.00% -
EY 2.69 2.00 1.40 3.07 3.35 2.40 0.00 -
  YoY % 34.50% 42.86% -54.40% -8.36% 39.58% 0.00% -
  Horiz. % 112.08% 83.33% 58.33% 127.92% 139.58% 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 0.53 0.64 0.50 0.39 0.50 0.89 0.00 -
  YoY % -17.19% 28.00% 28.21% -22.00% -43.82% 0.00% -
  Horiz. % 59.55% 71.91% 56.18% 43.82% 56.18% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers