Highlights

[DFCITY] YoY Cumulative Quarter Result on 2011-09-30 [#3]

Stock [DFCITY]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 21-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     54.15%    YoY -     -15.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Revenue 26,733 28,226 24,972 31,017 28,121 0  -  -
  YoY % -5.29% 13.03% -19.49% 10.30% 0.00% - -
  Horiz. % 95.06% 100.37% 88.80% 110.30% 100.00% - -
PBT 1,324 866 1,482 1,719 2,078 0  -  -
  YoY % 52.89% -41.57% -13.79% -17.28% 0.00% - -
  Horiz. % 63.72% 41.67% 71.32% 82.72% 100.00% - -
Tax -516 -447 -477 -454 -557 0  -  -
  YoY % -15.44% 6.29% -5.07% 18.49% 0.00% - -
  Horiz. % 92.64% 80.25% 85.64% 81.51% 100.00% - -
NP 808 419 1,005 1,265 1,521 0  -  -
  YoY % 92.84% -58.31% -20.55% -16.83% 0.00% - -
  Horiz. % 53.12% 27.55% 66.07% 83.17% 100.00% - -
NP to SH 841 600 1,001 1,281 1,515 0  -  -
  YoY % 40.17% -40.06% -21.86% -15.45% 0.00% - -
  Horiz. % 55.51% 39.60% 66.07% 84.55% 100.00% - -
Tax Rate 38.97 % 51.62 % 32.19 % 26.41 % 26.80 % - %  -  % -
  YoY % -24.51% 60.36% 21.89% -1.46% 0.00% - -
  Horiz. % 145.41% 192.61% 120.11% 98.54% 100.00% - -
Total Cost 25,925 27,807 23,967 29,752 26,600 0  -  -
  YoY % -6.77% 16.02% -19.44% 11.85% 0.00% - -
  Horiz. % 97.46% 104.54% 90.10% 111.85% 100.00% - -
Net Worth 52,358 50,887 57,056 49,446 43,346 -  -  -
  YoY % 2.89% -10.81% 15.39% 14.07% 0.00% - -
  Horiz. % 120.79% 117.40% 131.63% 114.07% 100.00% - -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Net Worth 52,358 50,887 57,056 49,446 43,346 -  -  -
  YoY % 2.89% -10.81% 15.39% 14.07% 0.00% - -
  Horiz. % 120.79% 117.40% 131.63% 114.07% 100.00% - -
NOSH 80,095 80,000 80,080 80,062 71,800 -  -  -
  YoY % 0.12% -0.10% 0.02% 11.51% 0.00% - -
  Horiz. % 111.55% 111.42% 111.53% 111.51% 100.00% - -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
NP Margin 3.02 % 1.48 % 4.02 % 4.08 % 5.41 % - %  -  % -
  YoY % 104.05% -63.18% -1.47% -24.58% 0.00% - -
  Horiz. % 55.82% 27.36% 74.31% 75.42% 100.00% - -
ROE 1.61 % 1.18 % 1.75 % 2.59 % 3.50 % - %  -  % -
  YoY % 36.44% -32.57% -32.43% -26.00% 0.00% - -
  Horiz. % 46.00% 33.71% 50.00% 74.00% 100.00% - -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
RPS 33.38 35.28 31.18 38.74 39.17 -  -  -
  YoY % -5.39% 13.15% -19.51% -1.10% 0.00% - -
  Horiz. % 85.22% 90.07% 79.60% 98.90% 100.00% - -
EPS 1.05 0.75 1.25 1.60 2.11 0.00  -  -
  YoY % 40.00% -40.00% -21.88% -24.17% 0.00% - -
  Horiz. % 49.76% 35.55% 59.24% 75.83% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.6537 0.6361 0.7125 0.6176 0.6037 -  -  -
  YoY % 2.77% -10.72% 15.37% 2.30% 0.00% - -
  Horiz. % 108.28% 105.37% 118.02% 102.30% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
RPS 30.38 32.08 28.38 35.25 31.96 -  -  -
  YoY % -5.30% 13.04% -19.49% 10.29% 0.00% - -
  Horiz. % 95.06% 100.38% 88.80% 110.29% 100.00% - -
EPS 0.96 0.68 1.14 1.46 1.72 0.00  -  -
  YoY % 41.18% -40.35% -21.92% -15.12% 0.00% - -
  Horiz. % 55.81% 39.53% 66.28% 84.88% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.5950 0.5783 0.6484 0.5619 0.4926 -  -  -
  YoY % 2.89% -10.81% 15.39% 14.07% 0.00% - -
  Horiz. % 120.79% 117.40% 131.63% 114.07% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -  -  -
Price 0.4100 0.2900 0.3100 0.2600 0.4300 0.0000  -  -
P/RPS 1.23 0.82 0.99 0.67 1.10 0.00  -  -
  YoY % 50.00% -17.17% 47.76% -39.09% 0.00% - -
  Horiz. % 111.82% 74.55% 90.00% 60.91% 100.00% - -
P/EPS 39.05 38.67 24.80 16.25 20.38 0.00  -  -
  YoY % 0.98% 55.93% 52.62% -20.26% 0.00% - -
  Horiz. % 191.61% 189.74% 121.69% 79.74% 100.00% - -
EY 2.56 2.59 4.03 6.15 4.91 0.00  -  -
  YoY % -1.16% -35.73% -34.47% 25.25% 0.00% - -
  Horiz. % 52.14% 52.75% 82.08% 125.25% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.46 0.44 0.42 0.71 0.00  -  -
  YoY % 36.96% 4.55% 4.76% -40.85% 0.00% - -
  Horiz. % 88.73% 64.79% 61.97% 59.15% 100.00% - -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Date 28/11/14 25/11/13 26/11/12 21/11/11 29/11/10 -  -  -
Price 0.3900 0.2900 0.3100 0.2700 0.4000 0.0000  -  -
P/RPS 1.17 0.82 0.99 0.70 1.02 0.00  -  -
  YoY % 42.68% -17.17% 41.43% -31.37% 0.00% - -
  Horiz. % 114.71% 80.39% 97.06% 68.63% 100.00% - -
P/EPS 37.14 38.67 24.80 16.88 18.96 0.00  -  -
  YoY % -3.96% 55.93% 46.92% -10.97% 0.00% - -
  Horiz. % 195.89% 203.96% 130.80% 89.03% 100.00% - -
EY 2.69 2.59 4.03 5.93 5.27 0.00  -  -
  YoY % 3.86% -35.73% -32.04% 12.52% 0.00% - -
  Horiz. % 51.04% 49.15% 76.47% 112.52% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.46 0.44 0.44 0.66 0.00  -  -
  YoY % 30.43% 4.55% 0.00% -33.33% 0.00% - -
  Horiz. % 90.91% 69.70% 66.67% 66.67% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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!
PARTNERS & BROKERS