Highlights

[HOKHENG] YoY Quarter Result on 2013-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -18.23%    YoY -     -57.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 9,956 8,513 8,514 9,192 8,003 11,403 9,018 1.66%
  YoY % 16.95% -0.01% -7.38% 14.86% -29.82% 26.45% -
  Horiz. % 110.40% 94.40% 94.41% 101.93% 88.74% 126.45% 100.00%
PBT 177 258 458 267 596 521 685 -20.18%
  YoY % -31.40% -43.67% 71.54% -55.20% 14.40% -23.94% -
  Horiz. % 25.84% 37.66% 66.86% 38.98% 87.01% 76.06% 100.00%
Tax -102 -107 -172 -167 -222 -127 -179 -8.94%
  YoY % 4.67% 37.79% -2.99% 24.77% -74.80% 29.05% -
  Horiz. % 56.98% 59.78% 96.09% 93.30% 124.02% 70.95% 100.00%
NP 75 151 286 100 374 394 506 -27.23%
  YoY % -50.33% -47.20% 186.00% -73.26% -5.08% -22.13% -
  Horiz. % 14.82% 29.84% 56.52% 19.76% 73.91% 77.87% 100.00%
NP to SH 77 155 278 157 371 393 504 -26.86%
  YoY % -50.32% -44.24% 77.07% -57.68% -5.60% -22.02% -
  Horiz. % 15.28% 30.75% 55.16% 31.15% 73.61% 77.98% 100.00%
Tax Rate 57.63 % 41.47 % 37.55 % 62.55 % 37.25 % 24.38 % 26.13 % 14.08%
  YoY % 38.97% 10.44% -39.97% 67.92% 52.79% -6.70% -
  Horiz. % 220.55% 158.71% 143.70% 239.38% 142.56% 93.30% 100.00%
Total Cost 9,881 8,362 8,228 9,092 7,629 11,009 8,512 2.51%
  YoY % 18.17% 1.63% -9.50% 19.18% -30.70% 29.34% -
  Horiz. % 116.08% 98.24% 96.66% 106.81% 89.63% 129.34% 100.00%
Net Worth 51,828 54,119 51,747 49,682 57,948 49,886 42,926 3.19%
  YoY % -4.23% 4.58% 4.16% -14.26% 16.16% 16.22% -
  Horiz. % 120.74% 126.08% 120.55% 115.74% 135.00% 116.22% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 51,828 54,119 51,747 49,682 57,948 49,886 42,926 3.19%
  YoY % -4.23% 4.58% 4.16% -14.26% 16.16% 16.22% -
  Horiz. % 120.74% 126.08% 120.55% 115.74% 135.00% 116.22% 100.00%
NOSH 76,999 81,578 79,428 78,499 80,652 80,204 72,000 1.12%
  YoY % -5.61% 2.71% 1.18% -2.67% 0.56% 11.39% -
  Horiz. % 106.94% 113.30% 110.32% 109.03% 112.02% 111.39% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.75 % 1.77 % 3.36 % 1.09 % 4.67 % 3.46 % 5.61 % -28.47%
  YoY % -57.63% -47.32% 208.26% -76.66% 34.97% -38.32% -
  Horiz. % 13.37% 31.55% 59.89% 19.43% 83.24% 61.68% 100.00%
ROE 0.15 % 0.29 % 0.54 % 0.32 % 0.64 % 0.79 % 1.17 % -28.97%
  YoY % -48.28% -46.30% 68.75% -50.00% -18.99% -32.48% -
  Horiz. % 12.82% 24.79% 46.15% 27.35% 54.70% 67.52% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.93 10.44 10.72 11.71 9.92 14.22 12.53 0.52%
  YoY % 23.85% -2.61% -8.45% 18.04% -30.24% 13.49% -
  Horiz. % 103.19% 83.32% 85.55% 93.46% 79.17% 113.49% 100.00%
EPS 0.10 0.19 0.35 0.20 0.46 0.49 0.70 -27.68%
  YoY % -47.37% -45.71% 75.00% -56.52% -6.12% -30.00% -
  Horiz. % 14.29% 27.14% 50.00% 28.57% 65.71% 70.00% 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 0.6731 0.6634 0.6515 0.6329 0.7185 0.6220 0.5962 2.04%
  YoY % 1.46% 1.83% 2.94% -11.91% 15.51% 4.33% -
  Horiz. % 112.90% 111.27% 109.28% 106.16% 120.51% 104.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.31 9.67 9.68 10.45 9.09 12.96 10.25 1.65%
  YoY % 16.96% -0.10% -7.37% 14.96% -29.86% 26.44% -
  Horiz. % 110.34% 94.34% 94.44% 101.95% 88.68% 126.44% 100.00%
EPS 0.09 0.18 0.32 0.18 0.42 0.45 0.57 -26.46%
  YoY % -50.00% -43.75% 77.78% -57.14% -6.67% -21.05% -
  Horiz. % 15.79% 31.58% 56.14% 31.58% 73.68% 78.95% 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 0.5890 0.6150 0.5881 0.5646 0.6585 0.5669 0.4878 3.19%
  YoY % -4.23% 4.57% 4.16% -14.26% 16.16% 16.22% -
  Horiz. % 120.75% 126.08% 120.56% 115.74% 134.99% 116.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.3250 0.3400 0.4350 0.2900 0.2900 0.3500 0.4900 -
P/RPS 2.51 3.26 4.06 2.48 2.92 2.46 3.91 -7.12%
  YoY % -23.01% -19.70% 63.71% -15.07% 18.70% -37.08% -
  Horiz. % 64.19% 83.38% 103.84% 63.43% 74.68% 62.92% 100.00%
P/EPS 325.00 178.95 124.29 145.00 63.04 71.43 70.00 29.13%
  YoY % 81.61% 43.98% -14.28% 130.01% -11.75% 2.04% -
  Horiz. % 464.29% 255.64% 177.56% 207.14% 90.06% 102.04% 100.00%
EY 0.31 0.56 0.80 0.69 1.59 1.40 1.43 -22.48%
  YoY % -44.64% -30.00% 15.94% -56.60% 13.57% -2.10% -
  Horiz. % 21.68% 39.16% 55.94% 48.25% 111.19% 97.90% 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 0.51 0.67 0.46 0.40 0.56 0.82 -8.53%
  YoY % -5.88% -23.88% 45.65% 15.00% -28.57% -31.71% -
  Horiz. % 58.54% 62.20% 81.71% 56.10% 48.78% 68.29% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 24/08/15 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 -
Price 0.3200 0.3500 0.4200 0.3150 0.2800 0.3100 0.5300 -
P/RPS 2.47 3.35 3.92 2.69 2.82 2.18 4.23 -8.57%
  YoY % -26.27% -14.54% 45.72% -4.61% 29.36% -48.46% -
  Horiz. % 58.39% 79.20% 92.67% 63.59% 66.67% 51.54% 100.00%
P/EPS 320.00 184.21 120.00 157.50 60.87 63.27 75.71 27.13%
  YoY % 73.71% 53.51% -23.81% 158.75% -3.79% -16.43% -
  Horiz. % 422.67% 243.31% 158.50% 208.03% 80.40% 83.57% 100.00%
EY 0.31 0.54 0.83 0.63 1.64 1.58 1.32 -21.44%
  YoY % -42.59% -34.94% 31.75% -61.59% 3.80% 19.70% -
  Horiz. % 23.48% 40.91% 62.88% 47.73% 124.24% 119.70% 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 0.53 0.64 0.50 0.39 0.50 0.89 -9.77%
  YoY % -9.43% -17.19% 28.00% 28.21% -22.00% -43.82% -
  Horiz. % 53.93% 59.55% 71.91% 56.18% 43.82% 56.18% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers