Highlights

[HOKHENG] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     71.92%    YoY -     -40.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 29,563 28,731 26,733 28,226 24,972 31,017 28,121 0.84%
  YoY % 2.90% 7.47% -5.29% 13.03% -19.49% 10.30% -
  Horiz. % 105.13% 102.17% 95.06% 100.37% 88.80% 110.30% 100.00%
PBT 1,028 1,439 1,324 866 1,482 1,719 2,078 -11.06%
  YoY % -28.56% 8.69% 52.89% -41.57% -13.79% -17.28% -
  Horiz. % 49.47% 69.25% 63.72% 41.67% 71.32% 82.72% 100.00%
Tax -307 -612 -516 -447 -477 -454 -557 -9.44%
  YoY % 49.84% -18.60% -15.44% 6.29% -5.07% 18.49% -
  Horiz. % 55.12% 109.87% 92.64% 80.25% 85.64% 81.51% 100.00%
NP 721 827 808 419 1,005 1,265 1,521 -11.69%
  YoY % -12.82% 2.35% 92.84% -58.31% -20.55% -16.83% -
  Horiz. % 47.40% 54.37% 53.12% 27.55% 66.07% 83.17% 100.00%
NP to SH 726 837 841 600 1,001 1,281 1,515 -11.53%
  YoY % -13.26% -0.48% 40.17% -40.06% -21.86% -15.45% -
  Horiz. % 47.92% 55.25% 55.51% 39.60% 66.07% 84.55% 100.00%
Tax Rate 29.86 % 42.53 % 38.97 % 51.62 % 32.19 % 26.41 % 26.80 % 1.82%
  YoY % -29.79% 9.14% -24.51% 60.36% 21.89% -1.46% -
  Horiz. % 111.42% 158.69% 145.41% 192.61% 120.11% 98.54% 100.00%
Total Cost 28,842 27,904 25,925 27,807 23,967 29,752 26,600 1.36%
  YoY % 3.36% 7.63% -6.77% 16.02% -19.44% 11.85% -
  Horiz. % 108.43% 104.90% 97.46% 104.54% 90.10% 111.85% 100.00%
Net Worth 53,835 52,970 52,358 50,887 57,056 49,446 43,346 3.67%
  YoY % 1.63% 1.17% 2.89% -10.81% 15.39% 14.07% -
  Horiz. % 124.20% 122.20% 120.79% 117.40% 131.63% 114.07% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 53,835 52,970 52,358 50,887 57,056 49,446 43,346 3.67%
  YoY % 1.63% 1.17% 2.89% -10.81% 15.39% 14.07% -
  Horiz. % 124.20% 122.20% 120.79% 117.40% 131.63% 114.07% 100.00%
NOSH 79,780 79,714 80,095 80,000 80,080 80,062 71,800 1.77%
  YoY % 0.08% -0.48% 0.12% -0.10% 0.02% 11.51% -
  Horiz. % 111.11% 111.02% 111.55% 111.42% 111.53% 111.51% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.44 % 2.88 % 3.02 % 1.48 % 4.02 % 4.08 % 5.41 % -12.42%
  YoY % -15.28% -4.64% 104.05% -63.18% -1.47% -24.58% -
  Horiz. % 45.10% 53.23% 55.82% 27.36% 74.31% 75.42% 100.00%
ROE 1.35 % 1.58 % 1.61 % 1.18 % 1.75 % 2.59 % 3.50 % -14.67%
  YoY % -14.56% -1.86% 36.44% -32.57% -32.43% -26.00% -
  Horiz. % 38.57% 45.14% 46.00% 33.71% 50.00% 74.00% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.06 36.04 33.38 35.28 31.18 38.74 39.17 -0.92%
  YoY % 2.83% 7.97% -5.39% 13.15% -19.51% -1.10% -
  Horiz. % 94.61% 92.01% 85.22% 90.07% 79.60% 98.90% 100.00%
EPS 0.91 1.05 1.05 0.75 1.25 1.60 2.11 -13.07%
  YoY % -13.33% 0.00% 40.00% -40.00% -21.88% -24.17% -
  Horiz. % 43.13% 49.76% 49.76% 35.55% 59.24% 75.83% 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 0.6748 0.6645 0.6537 0.6361 0.7125 0.6176 0.6037 1.87%
  YoY % 1.55% 1.65% 2.77% -10.72% 15.37% 2.30% -
  Horiz. % 111.78% 110.07% 108.28% 105.37% 118.02% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.60 32.65 30.38 32.08 28.38 35.25 31.96 0.84%
  YoY % 2.91% 7.47% -5.30% 13.04% -19.49% 10.29% -
  Horiz. % 105.13% 102.16% 95.06% 100.38% 88.80% 110.29% 100.00%
EPS 0.83 0.95 0.96 0.68 1.14 1.46 1.72 -11.43%
  YoY % -12.63% -1.04% 41.18% -40.35% -21.92% -15.12% -
  Horiz. % 48.26% 55.23% 55.81% 39.53% 66.28% 84.88% 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 0.6118 0.6020 0.5950 0.5783 0.6484 0.5619 0.4926 3.67%
  YoY % 1.63% 1.18% 2.89% -10.81% 15.39% 14.07% -
  Horiz. % 124.20% 122.21% 120.79% 117.40% 131.63% 114.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.2800 0.4000 0.4100 0.2900 0.3100 0.2600 0.4300 -
P/RPS 0.76 1.11 1.23 0.82 0.99 0.67 1.10 -5.97%
  YoY % -31.53% -9.76% 50.00% -17.17% 47.76% -39.09% -
  Horiz. % 69.09% 100.91% 111.82% 74.55% 90.00% 60.91% 100.00%
P/EPS 30.77 38.10 39.05 38.67 24.80 16.25 20.38 7.10%
  YoY % -19.24% -2.43% 0.98% 55.93% 52.62% -20.26% -
  Horiz. % 150.98% 186.95% 191.61% 189.74% 121.69% 79.74% 100.00%
EY 3.25 2.62 2.56 2.59 4.03 6.15 4.91 -6.64%
  YoY % 24.05% 2.34% -1.16% -35.73% -34.47% 25.25% -
  Horiz. % 66.19% 53.36% 52.14% 52.75% 82.08% 125.25% 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 0.41 0.60 0.63 0.46 0.44 0.42 0.71 -8.74%
  YoY % -31.67% -4.76% 36.96% 4.55% 4.76% -40.85% -
  Horiz. % 57.75% 84.51% 88.73% 64.79% 61.97% 59.15% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 23/11/15 28/11/14 25/11/13 26/11/12 21/11/11 29/11/10 -
Price 0.3050 0.4000 0.3900 0.2900 0.3100 0.2700 0.4000 -
P/RPS 0.82 1.11 1.17 0.82 0.99 0.70 1.02 -3.57%
  YoY % -26.13% -5.13% 42.68% -17.17% 41.43% -31.37% -
  Horiz. % 80.39% 108.82% 114.71% 80.39% 97.06% 68.63% 100.00%
P/EPS 33.52 38.10 37.14 38.67 24.80 16.88 18.96 9.95%
  YoY % -12.02% 2.58% -3.96% 55.93% 46.92% -10.97% -
  Horiz. % 176.79% 200.95% 195.89% 203.96% 130.80% 89.03% 100.00%
EY 2.98 2.62 2.69 2.59 4.03 5.93 5.27 -9.06%
  YoY % 13.74% -2.60% 3.86% -35.73% -32.04% 12.52% -
  Horiz. % 56.55% 49.72% 51.04% 49.15% 76.47% 112.52% 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 0.45 0.60 0.60 0.46 0.44 0.44 0.66 -6.18%
  YoY % -25.00% 0.00% 30.43% 4.55% 0.00% -33.33% -
  Horiz. % 68.18% 90.91% 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.
 


 

299  284  542  1156 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.78-0.08 
 HSI-C7K 0.185-0.015 
 KNM 0.315-0.005 
 HSI-H8K 0.27+0.015 
 EDEN 0.225+0.005 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers