Highlights

[HOKHENG] YoY Quarter Result on 2014-06-30 [#2]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -29.08%    YoY -     77.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 10,676 9,956 8,513 8,514 9,192 8,003 11,403 -1.09%
  YoY % 7.23% 16.95% -0.01% -7.38% 14.86% -29.82% -
  Horiz. % 93.62% 87.31% 74.66% 74.66% 80.61% 70.18% 100.00%
PBT 532 177 258 458 267 596 521 0.35%
  YoY % 200.56% -31.40% -43.67% 71.54% -55.20% 14.40% -
  Horiz. % 102.11% 33.97% 49.52% 87.91% 51.25% 114.40% 100.00%
Tax -117 -102 -107 -172 -167 -222 -127 -1.36%
  YoY % -14.71% 4.67% 37.79% -2.99% 24.77% -74.80% -
  Horiz. % 92.13% 80.31% 84.25% 135.43% 131.50% 174.80% 100.00%
NP 415 75 151 286 100 374 394 0.87%
  YoY % 453.33% -50.33% -47.20% 186.00% -73.26% -5.08% -
  Horiz. % 105.33% 19.04% 38.32% 72.59% 25.38% 94.92% 100.00%
NP to SH 419 77 155 278 157 371 393 1.07%
  YoY % 444.16% -50.32% -44.24% 77.07% -57.68% -5.60% -
  Horiz. % 106.62% 19.59% 39.44% 70.74% 39.95% 94.40% 100.00%
Tax Rate 21.99 % 57.63 % 41.47 % 37.55 % 62.55 % 37.25 % 24.38 % -1.70%
  YoY % -61.84% 38.97% 10.44% -39.97% 67.92% 52.79% -
  Horiz. % 90.20% 236.38% 170.10% 154.02% 256.56% 152.79% 100.00%
Total Cost 10,261 9,881 8,362 8,228 9,092 7,629 11,009 -1.16%
  YoY % 3.85% 18.17% 1.63% -9.50% 19.18% -30.70% -
  Horiz. % 93.21% 89.75% 75.96% 74.74% 82.59% 69.30% 100.00%
Net Worth 54,965 51,828 54,119 51,747 49,682 57,948 49,886 1.63%
  YoY % 6.05% -4.23% 4.58% 4.16% -14.26% 16.16% -
  Horiz. % 110.18% 103.89% 108.48% 103.73% 99.59% 116.16% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 54,965 51,828 54,119 51,747 49,682 57,948 49,886 1.63%
  YoY % 6.05% -4.23% 4.58% 4.16% -14.26% 16.16% -
  Horiz. % 110.18% 103.89% 108.48% 103.73% 99.59% 116.16% 100.00%
NOSH 79,961 76,999 81,578 79,428 78,499 80,652 80,204 -0.05%
  YoY % 3.85% -5.61% 2.71% 1.18% -2.67% 0.56% -
  Horiz. % 99.70% 96.01% 101.71% 99.03% 97.88% 100.56% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.89 % 0.75 % 1.77 % 3.36 % 1.09 % 4.67 % 3.46 % 1.97%
  YoY % 418.67% -57.63% -47.32% 208.26% -76.66% 34.97% -
  Horiz. % 112.43% 21.68% 51.16% 97.11% 31.50% 134.97% 100.00%
ROE 0.76 % 0.15 % 0.29 % 0.54 % 0.32 % 0.64 % 0.79 % -0.64%
  YoY % 406.67% -48.28% -46.30% 68.75% -50.00% -18.99% -
  Horiz. % 96.20% 18.99% 36.71% 68.35% 40.51% 81.01% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.35 12.93 10.44 10.72 11.71 9.92 14.22 -1.05%
  YoY % 3.25% 23.85% -2.61% -8.45% 18.04% -30.24% -
  Horiz. % 93.88% 90.93% 73.42% 75.39% 82.35% 69.76% 100.00%
EPS 0.52 0.10 0.19 0.35 0.20 0.46 0.49 0.99%
  YoY % 420.00% -47.37% -45.71% 75.00% -56.52% -6.12% -
  Horiz. % 106.12% 20.41% 38.78% 71.43% 40.82% 93.88% 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 0.6874 0.6731 0.6634 0.6515 0.6329 0.7185 0.6220 1.68%
  YoY % 2.12% 1.46% 1.83% 2.94% -11.91% 15.51% -
  Horiz. % 110.51% 108.22% 106.66% 104.74% 101.75% 115.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.13 11.31 9.67 9.68 10.45 9.09 12.96 -1.10%
  YoY % 7.25% 16.96% -0.10% -7.37% 14.96% -29.86% -
  Horiz. % 93.60% 87.27% 74.61% 74.69% 80.63% 70.14% 100.00%
EPS 0.48 0.09 0.18 0.32 0.18 0.42 0.45 1.08%
  YoY % 433.33% -50.00% -43.75% 77.78% -57.14% -6.67% -
  Horiz. % 106.67% 20.00% 40.00% 71.11% 40.00% 93.33% 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 0.6246 0.5890 0.6150 0.5881 0.5646 0.6585 0.5669 1.63%
  YoY % 6.04% -4.23% 4.57% 4.16% -14.26% 16.16% -
  Horiz. % 110.18% 103.90% 108.48% 103.74% 99.59% 116.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.3200 0.3250 0.3400 0.4350 0.2900 0.2900 0.3500 -
P/RPS 2.40 2.51 3.26 4.06 2.48 2.92 2.46 -0.41%
  YoY % -4.38% -23.01% -19.70% 63.71% -15.07% 18.70% -
  Horiz. % 97.56% 102.03% 132.52% 165.04% 100.81% 118.70% 100.00%
P/EPS 61.07 325.00 178.95 124.29 145.00 63.04 71.43 -2.58%
  YoY % -81.21% 81.61% 43.98% -14.28% 130.01% -11.75% -
  Horiz. % 85.50% 454.99% 250.52% 174.00% 203.00% 88.25% 100.00%
EY 1.64 0.31 0.56 0.80 0.69 1.59 1.40 2.67%
  YoY % 429.03% -44.64% -30.00% 15.94% -56.60% 13.57% -
  Horiz. % 117.14% 22.14% 40.00% 57.14% 49.29% 113.57% 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 0.47 0.48 0.51 0.67 0.46 0.40 0.56 -2.88%
  YoY % -2.08% -5.88% -23.88% 45.65% 15.00% -28.57% -
  Horiz. % 83.93% 85.71% 91.07% 119.64% 82.14% 71.43% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 27/08/12 22/08/11 -
Price 0.3400 0.3200 0.3500 0.4200 0.3150 0.2800 0.3100 -
P/RPS 2.55 2.47 3.35 3.92 2.69 2.82 2.18 2.64%
  YoY % 3.24% -26.27% -14.54% 45.72% -4.61% 29.36% -
  Horiz. % 116.97% 113.30% 153.67% 179.82% 123.39% 129.36% 100.00%
P/EPS 64.88 320.00 184.21 120.00 157.50 60.87 63.27 0.42%
  YoY % -79.72% 73.71% 53.51% -23.81% 158.75% -3.79% -
  Horiz. % 102.54% 505.77% 291.15% 189.66% 248.93% 96.21% 100.00%
EY 1.54 0.31 0.54 0.83 0.63 1.64 1.58 -0.43%
  YoY % 396.77% -42.59% -34.94% 31.75% -61.59% 3.80% -
  Horiz. % 97.47% 19.62% 34.18% 52.53% 39.87% 103.80% 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 0.49 0.48 0.53 0.64 0.50 0.39 0.50 -0.34%
  YoY % 2.08% -9.43% -17.19% 28.00% 28.21% -22.00% -
  Horiz. % 98.00% 96.00% 106.00% 128.00% 100.00% 78.00% 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.
 


 

381  231  561  1027 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.17+0.055 
 IWCITY 0.96+0.10 
 EKOVEST 0.655+0.065 
 SAPNRG 0.32+0.005 
 SEACERA 0.325-0.01 
 COMPUGT 0.0250.00 
 KNM 0.155-0.01 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
 PRESBHD 0.485+0.015 
Partners & Brokers