Highlights

[HOKHENG] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     70.92%    YoY -     91.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 19,932 19,069 20,025 16,996 17,901 15,534 22,078 -1.69%
  YoY % 4.53% -4.77% 17.82% -5.06% 15.24% -29.64% -
  Horiz. % 90.28% 86.37% 90.70% 76.98% 81.08% 70.36% 100.00%
PBT 1,121 731 1,105 996 510 1,024 1,134 -0.19%
  YoY % 53.35% -33.85% 10.94% 95.29% -50.20% -9.70% -
  Horiz. % 98.85% 64.46% 97.44% 87.83% 44.97% 90.30% 100.00%
Tax -268 -142 -395 -352 -306 -335 -299 -1.81%
  YoY % -88.73% 64.05% -12.22% -15.03% 8.66% -12.04% -
  Horiz. % 89.63% 47.49% 132.11% 117.73% 102.34% 112.04% 100.00%
NP 853 589 710 644 204 689 835 0.36%
  YoY % 44.82% -17.04% 10.25% 215.69% -70.39% -17.49% -
  Horiz. % 102.16% 70.54% 85.03% 77.13% 24.43% 82.51% 100.00%
NP to SH 862 589 748 670 349 686 831 0.61%
  YoY % 46.35% -21.26% 11.64% 91.98% -49.13% -17.45% -
  Horiz. % 103.73% 70.88% 90.01% 80.63% 42.00% 82.55% 100.00%
Tax Rate 23.91 % 19.43 % 35.75 % 35.34 % 60.00 % 32.71 % 26.37 % -1.62%
  YoY % 23.06% -45.65% 1.16% -41.10% 83.43% 24.04% -
  Horiz. % 90.67% 73.68% 135.57% 134.02% 227.53% 124.04% 100.00%
Total Cost 19,079 18,480 19,315 16,352 17,697 14,845 21,243 -1.77%
  YoY % 3.24% -4.32% 18.12% -7.60% 19.21% -30.12% -
  Horiz. % 89.81% 86.99% 90.92% 76.98% 83.31% 69.88% 100.00%
Net Worth 54,965 53,575 52,789 51,964 50,200 57,312 49,700 1.69%
  YoY % 2.59% 1.49% 1.59% 3.51% -12.41% 15.32% -
  Horiz. % 110.59% 107.80% 106.22% 104.56% 101.01% 115.32% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 54,965 53,575 52,789 51,964 50,200 57,312 49,700 1.69%
  YoY % 2.59% 1.49% 1.59% 3.51% -12.41% 15.32% -
  Horiz. % 110.59% 107.80% 106.22% 104.56% 101.01% 115.32% 100.00%
NOSH 79,961 79,594 79,574 79,761 79,318 79,767 79,903 0.01%
  YoY % 0.46% 0.03% -0.23% 0.56% -0.56% -0.17% -
  Horiz. % 100.07% 99.61% 99.59% 99.82% 99.27% 99.83% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.28 % 3.09 % 3.55 % 3.79 % 1.14 % 4.44 % 3.78 % 2.09%
  YoY % 38.51% -12.96% -6.33% 232.46% -74.32% 17.46% -
  Horiz. % 113.23% 81.75% 93.92% 100.26% 30.16% 117.46% 100.00%
ROE 1.57 % 1.10 % 1.42 % 1.29 % 0.70 % 1.20 % 1.67 % -1.02%
  YoY % 42.73% -22.54% 10.08% 84.29% -41.67% -28.14% -
  Horiz. % 94.01% 65.87% 85.03% 77.25% 41.92% 71.86% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 24.93 23.96 25.17 21.31 22.57 19.47 27.63 -1.70%
  YoY % 4.05% -4.81% 18.11% -5.58% 15.92% -29.53% -
  Horiz. % 90.23% 86.72% 91.10% 77.13% 81.69% 70.47% 100.00%
EPS 1.08 0.74 0.94 0.84 0.44 0.86 1.04 0.63%
  YoY % 45.95% -21.28% 11.90% 90.91% -48.84% -17.31% -
  Horiz. % 103.85% 71.15% 90.38% 80.77% 42.31% 82.69% 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 0.6874 0.6731 0.6634 0.6515 0.6329 0.7185 0.6220 1.68%
  YoY % 2.12% 1.46% 1.83% 2.94% -11.91% 15.51% -
  Horiz. % 110.51% 108.22% 106.66% 104.74% 101.75% 115.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 22.65 21.67 22.76 19.31 20.34 17.65 25.09 -1.69%
  YoY % 4.52% -4.79% 17.87% -5.06% 15.24% -29.65% -
  Horiz. % 90.28% 86.37% 90.71% 76.96% 81.07% 70.35% 100.00%
EPS 0.98 0.67 0.85 0.76 0.40 0.78 0.94 0.70%
  YoY % 46.27% -21.18% 11.84% 90.00% -48.72% -17.02% -
  Horiz. % 104.26% 71.28% 90.43% 80.85% 42.55% 82.98% 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 0.6246 0.6088 0.5999 0.5905 0.5705 0.6513 0.5648 1.69%
  YoY % 2.60% 1.48% 1.59% 3.51% -12.41% 15.32% -
  Horiz. % 110.59% 107.79% 106.21% 104.55% 101.01% 115.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.3200 0.3250 0.3400 0.4350 0.2900 0.2900 0.3500 -
P/RPS 1.28 1.36 1.35 2.04 1.28 1.49 1.27 0.13%
  YoY % -5.88% 0.74% -33.82% 59.38% -14.09% 17.32% -
  Horiz. % 100.79% 107.09% 106.30% 160.63% 100.79% 117.32% 100.00%
P/EPS 29.68 43.92 36.17 51.79 65.91 33.72 33.65 -2.07%
  YoY % -32.42% 21.43% -30.16% -21.42% 95.46% 0.21% -
  Horiz. % 88.20% 130.52% 107.49% 153.91% 195.87% 100.21% 100.00%
EY 3.37 2.28 2.76 1.93 1.52 2.97 2.97 2.13%
  YoY % 47.81% -17.39% 43.01% 26.97% -48.82% 0.00% -
  Horiz. % 113.47% 76.77% 92.93% 64.98% 51.18% 100.00% 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 0.47 0.48 0.51 0.67 0.46 0.40 0.56 -2.88%
  YoY % -2.08% -5.88% -23.88% 45.65% 15.00% -28.57% -
  Horiz. % 83.93% 85.71% 91.07% 119.64% 82.14% 71.43% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 27/08/12 22/08/11 -
Price 0.3400 0.3200 0.3500 0.4200 0.3150 0.2800 0.3100 -
P/RPS 1.36 1.34 1.39 1.97 1.40 1.44 1.12 3.29%
  YoY % 1.49% -3.60% -29.44% 40.71% -2.78% 28.57% -
  Horiz. % 121.43% 119.64% 124.11% 175.89% 125.00% 128.57% 100.00%
P/EPS 31.54 43.24 37.23 50.00 71.59 32.56 29.81 0.94%
  YoY % -27.06% 16.14% -25.54% -30.16% 119.87% 9.23% -
  Horiz. % 105.80% 145.05% 124.89% 167.73% 240.15% 109.23% 100.00%
EY 3.17 2.31 2.69 2.00 1.40 3.07 3.35 -0.92%
  YoY % 37.23% -14.13% 34.50% 42.86% -54.40% -8.36% -
  Horiz. % 94.63% 68.96% 80.30% 59.70% 41.79% 91.64% 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 0.49 0.48 0.53 0.64 0.50 0.39 0.50 -0.34%
  YoY % 2.08% -9.43% -17.19% 28.00% 28.21% -22.00% -
  Horiz. % 98.00% 96.00% 106.00% 128.00% 100.00% 78.00% 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.
 


 

243  264  499  1254 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 RSAWIT 0.335+0.035 
 MUDAJYA 0.43+0.01 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers