Highlights

[HOKHENG] YoY 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 -     59.87%    YoY -     -20.32%
Quarter Report


View:


Show?  YoY % Horiz. %

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 10,494 8,706 9,737 10,325 9,438 8,939 11,591 -1.64%
  YoY % 20.54% -10.59% -5.69% 9.40% 5.58% -22.88% -
  Horiz. % 90.54% 75.11% 84.00% 89.08% 81.43% 77.12% 100.00%
PBT 297 334 328 356 458 585 817 -15.51%
  YoY % -11.08% 1.83% -7.87% -22.27% -21.71% -28.40% -
  Horiz. % 36.35% 40.88% 40.15% 43.57% 56.06% 71.60% 100.00%
Tax -165 -217 -164 -141 -142 -155 -211 -4.01%
  YoY % 23.96% -32.32% -16.31% 0.70% 8.39% 26.54% -
  Horiz. % 78.20% 102.84% 77.73% 66.82% 67.30% 73.46% 100.00%
NP 132 117 164 215 316 430 606 -22.41%
  YoY % 12.82% -28.66% -23.72% -31.96% -26.51% -29.04% -
  Horiz. % 21.78% 19.31% 27.06% 35.48% 52.15% 70.96% 100.00%
NP to SH 137 89 171 251 315 450 603 -21.87%
  YoY % 53.93% -47.95% -31.87% -20.32% -30.00% -25.37% -
  Horiz. % 22.72% 14.76% 28.36% 41.63% 52.24% 74.63% 100.00%
Tax Rate 55.56 % 64.97 % 50.00 % 39.61 % 31.00 % 26.50 % 25.83 % 13.60%
  YoY % -14.48% 29.94% 26.23% 27.77% 16.98% 2.59% -
  Horiz. % 215.10% 251.53% 193.57% 153.35% 120.02% 102.59% 100.00%
Total Cost 10,362 8,589 9,573 10,110 9,122 8,509 10,985 -0.97%
  YoY % 20.64% -10.28% -5.31% 10.83% 7.20% -22.54% -
  Horiz. % 94.33% 78.19% 87.15% 92.03% 83.04% 77.46% 100.00%
Net Worth 54,380 53,764 53,229 51,503 57,548 49,628 43,337 3.85%
  YoY % 1.15% 1.00% 3.35% -10.50% 15.96% 14.52% -
  Horiz. % 125.48% 124.06% 122.83% 118.84% 132.79% 114.52% 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 54,380 53,764 53,229 51,503 57,548 49,628 43,337 3.85%
  YoY % 1.15% 1.00% 3.35% -10.50% 15.96% 14.52% -
  Horiz. % 125.48% 124.06% 122.83% 118.84% 132.79% 114.52% 100.00%
NOSH 80,588 80,909 81,428 80,967 80,769 80,357 71,785 1.94%
  YoY % -0.40% -0.64% 0.57% 0.25% 0.51% 11.94% -
  Horiz. % 112.26% 112.71% 113.43% 112.79% 112.51% 111.94% 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 1.26 % 1.34 % 1.68 % 2.08 % 3.35 % 4.81 % 5.23 % -21.10%
  YoY % -5.97% -20.24% -19.23% -37.91% -30.35% -8.03% -
  Horiz. % 24.09% 25.62% 32.12% 39.77% 64.05% 91.97% 100.00%
ROE 0.25 % 0.17 % 0.32 % 0.49 % 0.55 % 0.91 % 1.39 % -24.85%
  YoY % 47.06% -46.87% -34.69% -10.91% -39.56% -34.53% -
  Horiz. % 17.99% 12.23% 23.02% 35.25% 39.57% 65.47% 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 13.02 10.76 11.96 12.75 11.69 11.12 16.15 -3.52%
  YoY % 21.00% -10.03% -6.20% 9.07% 5.13% -31.15% -
  Horiz. % 80.62% 66.63% 74.06% 78.95% 72.38% 68.85% 100.00%
EPS 0.17 0.11 0.21 0.31 0.39 0.56 0.84 -23.36%
  YoY % 54.55% -47.62% -32.26% -20.51% -30.36% -33.33% -
  Horiz. % 20.24% 13.10% 25.00% 36.90% 46.43% 66.67% 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 11.93 9.89 11.07 11.73 10.73 10.16 13.17 -1.63%
  YoY % 20.63% -10.66% -5.63% 9.32% 5.61% -22.85% -
  Horiz. % 90.58% 75.09% 84.05% 89.07% 81.47% 77.15% 100.00%
EPS 0.16 0.10 0.19 0.29 0.36 0.51 0.69 -21.60%
  YoY % 60.00% -47.37% -34.48% -19.44% -29.41% -26.09% -
  Horiz. % 23.19% 14.49% 27.54% 42.03% 52.17% 73.91% 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 0.6180 0.6110 0.6049 0.5853 0.6540 0.5640 0.4925 3.85%
  YoY % 1.15% 1.01% 3.35% -10.50% 15.96% 14.52% -
  Horiz. % 125.48% 124.06% 122.82% 118.84% 132.79% 114.52% 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 2.15 3.72 3.43 2.27 2.65 2.34 2.66 -3.48%
  YoY % -42.20% 8.45% 51.10% -14.34% 13.25% -12.03% -
  Horiz. % 80.83% 139.85% 128.95% 85.34% 99.62% 87.97% 100.00%
P/EPS 164.71 363.64 195.24 93.55 79.49 46.43 51.19 21.48%
  YoY % -54.71% 86.25% 108.70% 17.69% 71.20% -9.30% -
  Horiz. % 321.76% 710.37% 381.40% 182.75% 155.28% 90.70% 100.00%
EY 0.61 0.28 0.51 1.07 1.26 2.15 1.95 -17.59%
  YoY % 117.86% -45.10% -52.34% -15.08% -41.40% 10.26% -
  Horiz. % 31.28% 14.36% 26.15% 54.87% 64.62% 110.26% 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 2.34 3.72 3.26 2.27 2.65 2.43 2.48 -0.96%
  YoY % -37.10% 14.11% 43.61% -14.34% 9.05% -2.02% -
  Horiz. % 94.35% 150.00% 131.45% 91.53% 106.85% 97.98% 100.00%
P/EPS 179.41 363.64 185.71 93.55 79.49 48.21 47.62 24.72%
  YoY % -50.66% 95.81% 98.51% 17.69% 64.88% 1.24% -
  Horiz. % 376.75% 763.63% 389.98% 196.45% 166.93% 101.24% 100.00%
EY 0.56 0.28 0.54 1.07 1.26 2.07 2.10 -19.76%
  YoY % 100.00% -48.15% -49.53% -15.08% -39.13% -1.43% -
  Horiz. % 26.67% 13.33% 25.71% 50.95% 60.00% 98.57% 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 0.45 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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers