Highlights

[HOKHENG] YoY Cumulative Quarter Result on 2014-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -66.47%    YoY -     104.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 9,256 9,113 11,512 8,482 8,709 7,531 10,675 -2.35%
  YoY % 1.57% -20.84% 35.72% -2.61% 15.64% -29.45% -
  Horiz. % 86.71% 85.37% 107.84% 79.46% 81.58% 70.55% 100.00%
PBT 589 554 847 538 243 428 613 -0.66%
  YoY % 6.32% -34.59% 57.43% 121.40% -43.22% -30.18% -
  Horiz. % 96.08% 90.38% 138.17% 87.77% 39.64% 69.82% 100.00%
Tax -151 -40 -288 -180 -139 -113 -172 -2.14%
  YoY % -277.50% 86.11% -60.00% -29.50% -23.01% 34.30% -
  Horiz. % 87.79% 23.26% 167.44% 104.65% 80.81% 65.70% 100.00%
NP 438 514 559 358 104 315 441 -0.11%
  YoY % -14.79% -8.05% 56.15% 244.23% -66.98% -28.57% -
  Horiz. % 99.32% 116.55% 126.76% 81.18% 23.58% 71.43% 100.00%
NP to SH 443 512 593 392 192 315 438 0.19%
  YoY % -13.48% -13.66% 51.28% 104.17% -39.05% -28.08% -
  Horiz. % 101.14% 116.89% 135.39% 89.50% 43.84% 71.92% 100.00%
Tax Rate 25.64 % 7.22 % 34.00 % 33.46 % 57.20 % 26.40 % 28.06 % -1.49%
  YoY % 255.12% -78.76% 1.61% -41.50% 116.67% -5.92% -
  Horiz. % 91.38% 25.73% 121.17% 119.24% 203.85% 94.08% 100.00%
Total Cost 8,818 8,599 10,953 8,124 8,605 7,216 10,234 -2.45%
  YoY % 2.55% -21.49% 34.82% -5.59% 19.25% -29.49% -
  Horiz. % 86.16% 84.02% 107.03% 79.38% 84.08% 70.51% 100.00%
Net Worth 54,554 53,768 53,001 51,848 50,479 51,159 49,143 1.75%
  YoY % 1.46% 1.45% 2.22% 2.71% -1.33% 4.10% -
  Horiz. % 111.01% 109.41% 107.85% 105.50% 102.72% 104.10% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 54,554 53,768 53,001 51,848 50,479 51,159 49,143 1.75%
  YoY % 1.46% 1.45% 2.22% 2.71% -1.33% 4.10% -
  Horiz. % 111.01% 109.41% 107.85% 105.50% 102.72% 104.10% 100.00%
NOSH 79,968 80,000 80,135 79,999 80,000 80,769 79,636 0.07%
  YoY % -0.04% -0.17% 0.17% -0.00% -0.95% 1.42% -
  Horiz. % 100.42% 100.46% 100.63% 100.46% 100.46% 101.42% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.73 % 5.64 % 4.86 % 4.22 % 1.19 % 4.18 % 4.13 % 2.28%
  YoY % -16.13% 16.05% 15.17% 254.62% -71.53% 1.21% -
  Horiz. % 114.53% 136.56% 117.68% 102.18% 28.81% 101.21% 100.00%
ROE 0.81 % 0.95 % 1.12 % 0.76 % 0.38 % 0.62 % 0.89 % -1.56%
  YoY % -14.74% -15.18% 47.37% 100.00% -38.71% -30.34% -
  Horiz. % 91.01% 106.74% 125.84% 85.39% 42.70% 69.66% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 11.57 11.39 14.37 10.60 10.89 9.32 13.40 -2.42%
  YoY % 1.58% -20.74% 35.57% -2.66% 16.85% -30.45% -
  Horiz. % 86.34% 85.00% 107.24% 79.10% 81.27% 69.55% 100.00%
EPS 0.55 0.64 0.74 0.49 0.24 0.39 0.55 -
  YoY % -14.06% -13.51% 51.02% 104.17% -38.46% -29.09% -
  Horiz. % 100.00% 116.36% 134.55% 89.09% 43.64% 70.91% 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 0.6822 0.6721 0.6614 0.6481 0.6310 0.6334 0.6171 1.68%
  YoY % 1.50% 1.62% 2.05% 2.71% -0.38% 2.64% -
  Horiz. % 110.55% 108.91% 107.18% 105.02% 102.25% 102.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.52 10.36 13.08 9.64 9.90 8.56 12.13 -2.34%
  YoY % 1.54% -20.80% 35.68% -2.63% 15.65% -29.43% -
  Horiz. % 86.73% 85.41% 107.83% 79.47% 81.62% 70.57% 100.00%
EPS 0.50 0.58 0.67 0.45 0.22 0.36 0.50 -
  YoY % -13.79% -13.43% 48.89% 104.55% -38.89% -28.00% -
  Horiz. % 100.00% 116.00% 134.00% 90.00% 44.00% 72.00% 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 0.6200 0.6110 0.6023 0.5892 0.5737 0.5814 0.5585 1.75%
  YoY % 1.47% 1.44% 2.22% 2.70% -1.32% 4.10% -
  Horiz. % 111.01% 109.40% 107.84% 105.50% 102.72% 104.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.3700 0.3450 0.3900 0.4650 0.2800 0.3500 0.4050 -
P/RPS 3.20 3.03 2.71 4.39 2.57 3.75 3.02 0.97%
  YoY % 5.61% 11.81% -38.27% 70.82% -31.47% 24.17% -
  Horiz. % 105.96% 100.33% 89.74% 145.36% 85.10% 124.17% 100.00%
P/EPS 66.79 53.91 52.70 94.90 116.67 89.74 73.64 -1.61%
  YoY % 23.89% 2.30% -44.47% -18.66% 30.01% 21.86% -
  Horiz. % 90.70% 73.21% 71.56% 128.87% 158.43% 121.86% 100.00%
EY 1.50 1.86 1.90 1.05 0.86 1.11 1.36 1.64%
  YoY % -19.35% -2.11% 80.95% 22.09% -22.52% -18.38% -
  Horiz. % 110.29% 136.76% 139.71% 77.21% 63.24% 81.62% 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 0.54 0.51 0.59 0.72 0.44 0.55 0.66 -3.29%
  YoY % 5.88% -13.56% -18.06% 63.64% -20.00% -16.67% -
  Horiz. % 81.82% 77.27% 89.39% 109.09% 66.67% 83.33% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 29/05/15 26/05/14 27/05/13 28/05/12 23/05/11 -
Price 0.3500 0.3350 0.3200 0.4600 0.3000 0.2900 0.3500 -
P/RPS 3.02 2.94 2.23 4.34 2.76 3.11 2.61 2.46%
  YoY % 2.72% 31.84% -48.62% 57.25% -11.25% 19.16% -
  Horiz. % 115.71% 112.64% 85.44% 166.28% 105.75% 119.16% 100.00%
P/EPS 63.18 52.34 43.24 93.88 125.00 74.36 63.64 -0.12%
  YoY % 20.71% 21.05% -53.94% -24.90% 68.10% 16.84% -
  Horiz. % 99.28% 82.24% 67.94% 147.52% 196.42% 116.84% 100.00%
EY 1.58 1.91 2.31 1.07 0.80 1.34 1.57 0.11%
  YoY % -17.28% -17.32% 115.89% 33.75% -40.30% -14.65% -
  Horiz. % 100.64% 121.66% 147.13% 68.15% 50.96% 85.35% 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 0.51 0.50 0.48 0.71 0.48 0.46 0.57 -1.84%
  YoY % 2.00% 4.17% -32.39% 47.92% 4.35% -19.30% -
  Horiz. % 89.47% 87.72% 84.21% 124.56% 84.21% 80.70% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers