Highlights

[HOKHENG] YoY Cumulative Quarter Result on 2012-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -85.85%    YoY -     -28.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 11,512 8,482 8,709 7,531 10,675 7,512 0 -
  YoY % 35.72% -2.61% 15.64% -29.45% 42.11% 0.00% -
  Horiz. % 153.25% 112.91% 115.93% 100.25% 142.11% 100.00% -
PBT 847 538 243 428 613 576 0 -
  YoY % 57.43% 121.40% -43.22% -30.18% 6.42% 0.00% -
  Horiz. % 147.05% 93.40% 42.19% 74.31% 106.42% 100.00% -
Tax -288 -180 -139 -113 -172 -167 0 -
  YoY % -60.00% -29.50% -23.01% 34.30% -2.99% 0.00% -
  Horiz. % 172.46% 107.78% 83.23% 67.66% 102.99% 100.00% -
NP 559 358 104 315 441 409 0 -
  YoY % 56.15% 244.23% -66.98% -28.57% 7.82% 0.00% -
  Horiz. % 136.67% 87.53% 25.43% 77.02% 107.82% 100.00% -
NP to SH 593 392 192 315 438 408 0 -
  YoY % 51.28% 104.17% -39.05% -28.08% 7.35% 0.00% -
  Horiz. % 145.34% 96.08% 47.06% 77.21% 107.35% 100.00% -
Tax Rate 34.00 % 33.46 % 57.20 % 26.40 % 28.06 % 28.99 % - % -
  YoY % 1.61% -41.50% 116.67% -5.92% -3.21% 0.00% -
  Horiz. % 117.28% 115.42% 197.31% 91.07% 96.79% 100.00% -
Total Cost 10,953 8,124 8,605 7,216 10,234 7,103 0 -
  YoY % 34.82% -5.59% 19.25% -29.49% 44.08% 0.00% -
  Horiz. % 154.20% 114.37% 121.15% 101.59% 144.08% 100.00% -
Net Worth 53,001 51,848 50,479 51,159 49,143 42,224 - -
  YoY % 2.22% 2.71% -1.33% 4.10% 16.39% 0.00% -
  Horiz. % 125.52% 122.79% 119.55% 121.16% 116.39% 100.00% -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 53,001 51,848 50,479 51,159 49,143 42,224 - -
  YoY % 2.22% 2.71% -1.33% 4.10% 16.39% 0.00% -
  Horiz. % 125.52% 122.79% 119.55% 121.16% 116.39% 100.00% -
NOSH 80,135 79,999 80,000 80,769 79,636 71,578 - -
  YoY % 0.17% -0.00% -0.95% 1.42% 11.26% 0.00% -
  Horiz. % 111.95% 111.76% 111.76% 112.84% 111.26% 100.00% -
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.86 % 4.22 % 1.19 % 4.18 % 4.13 % 5.44 % - % -
  YoY % 15.17% 254.62% -71.53% 1.21% -24.08% 0.00% -
  Horiz. % 89.34% 77.57% 21.88% 76.84% 75.92% 100.00% -
ROE 1.12 % 0.76 % 0.38 % 0.62 % 0.89 % 0.97 % - % -
  YoY % 47.37% 100.00% -38.71% -30.34% -8.25% 0.00% -
  Horiz. % 115.46% 78.35% 39.18% 63.92% 91.75% 100.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 14.37 10.60 10.89 9.32 13.40 10.49 - -
  YoY % 35.57% -2.66% 16.85% -30.45% 27.74% 0.00% -
  Horiz. % 136.99% 101.05% 103.81% 88.85% 127.74% 100.00% -
EPS 0.74 0.49 0.24 0.39 0.55 0.57 0.00 -
  YoY % 51.02% 104.17% -38.46% -29.09% -3.51% 0.00% -
  Horiz. % 129.82% 85.96% 42.11% 68.42% 96.49% 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 0.6614 0.6481 0.6310 0.6334 0.6171 0.5899 - -
  YoY % 2.05% 2.71% -0.38% 2.64% 4.61% 0.00% -
  Horiz. % 112.12% 109.87% 106.97% 107.37% 104.61% 100.00% -
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.08 9.64 9.90 8.56 12.13 8.54 - -
  YoY % 35.68% -2.63% 15.65% -29.43% 42.04% 0.00% -
  Horiz. % 153.16% 112.88% 115.93% 100.23% 142.04% 100.00% -
EPS 0.67 0.45 0.22 0.36 0.50 0.46 0.00 -
  YoY % 48.89% 104.55% -38.89% -28.00% 8.70% 0.00% -
  Horiz. % 145.65% 97.83% 47.83% 78.26% 108.70% 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 0.6023 0.5892 0.5737 0.5814 0.5585 0.4798 - -
  YoY % 2.22% 2.70% -1.32% 4.10% 16.40% 0.00% -
  Horiz. % 125.53% 122.80% 119.57% 121.18% 116.40% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.3900 0.4650 0.2800 0.3500 0.4050 0.5200 0.0000 -
P/RPS 2.71 4.39 2.57 3.75 3.02 4.95 0.00 -
  YoY % -38.27% 70.82% -31.47% 24.17% -38.99% 0.00% -
  Horiz. % 54.75% 88.69% 51.92% 75.76% 61.01% 100.00% -
P/EPS 52.70 94.90 116.67 89.74 73.64 91.23 0.00 -
  YoY % -44.47% -18.66% 30.01% 21.86% -19.28% 0.00% -
  Horiz. % 57.77% 104.02% 127.89% 98.37% 80.72% 100.00% -
EY 1.90 1.05 0.86 1.11 1.36 1.10 0.00 -
  YoY % 80.95% 22.09% -22.52% -18.38% 23.64% 0.00% -
  Horiz. % 172.73% 95.45% 78.18% 100.91% 123.64% 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 0.59 0.72 0.44 0.55 0.66 0.88 0.00 -
  YoY % -18.06% 63.64% -20.00% -16.67% -25.00% 0.00% -
  Horiz. % 67.05% 81.82% 50.00% 62.50% 75.00% 100.00% -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 26/05/14 27/05/13 28/05/12 23/05/11 21/05/10 - -
Price 0.3200 0.4600 0.3000 0.2900 0.3500 0.4600 0.0000 -
P/RPS 2.23 4.34 2.76 3.11 2.61 4.38 0.00 -
  YoY % -48.62% 57.25% -11.25% 19.16% -40.41% 0.00% -
  Horiz. % 50.91% 99.09% 63.01% 71.00% 59.59% 100.00% -
P/EPS 43.24 93.88 125.00 74.36 63.64 80.70 0.00 -
  YoY % -53.94% -24.90% 68.10% 16.84% -21.14% 0.00% -
  Horiz. % 53.58% 116.33% 154.89% 92.14% 78.86% 100.00% -
EY 2.31 1.07 0.80 1.34 1.57 1.24 0.00 -
  YoY % 115.89% 33.75% -40.30% -14.65% 26.61% 0.00% -
  Horiz. % 186.29% 86.29% 64.52% 108.06% 126.61% 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 0.48 0.71 0.48 0.46 0.57 0.78 0.00 -
  YoY % -32.39% 47.92% 4.35% -19.30% -26.92% 0.00% -
  Horiz. % 61.54% 91.03% 61.54% 58.97% 73.08% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers