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.
 


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
 
 

308  366  590  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.145-0.035 
 IRIS 0.305+0.025 
 DOLPHIN-WB 0.03+0.025 
 MTOUCHE 0.055+0.005 
 CONNECT 0.16+0.02 
 BINTAI 0.57+0.035 
 ARMADA 0.27+0.015 
 PRESBHD 0.58+0.015 
 DOLPHIN 0.080.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS