Highlights

[HOKHENG] YoY Quarter Result on 2013-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     126.69%    YoY -     309.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 27,121 9,202 13,221 11,493 9,746 9,284 14,901 10.49%
  YoY % 194.73% -30.40% 15.04% 17.93% 4.98% -37.70% -
  Horiz. % 182.01% 61.75% 88.73% 77.13% 65.41% 62.30% 100.00%
PBT 621 409 343 685 -442 1,401 1,305 -11.63%
  YoY % 51.83% 19.24% -49.93% 254.98% -131.55% 7.36% -
  Horiz. % 47.59% 31.34% 26.28% 52.49% -33.87% 107.36% 100.00%
Tax -492 -290 -320 -132 161 -436 -420 2.67%
  YoY % -69.66% 9.38% -142.42% -181.99% 136.93% -3.81% -
  Horiz. % 117.14% 69.05% 76.19% 31.43% -38.33% 103.81% 100.00%
NP 129 119 23 553 -281 965 885 -27.43%
  YoY % 8.40% 417.39% -95.84% 296.80% -129.12% 9.04% -
  Horiz. % 14.58% 13.45% 2.60% 62.49% -31.75% 109.04% 100.00%
NP to SH 135 131 26 569 -272 945 899 -27.07%
  YoY % 3.05% 403.85% -95.43% 309.19% -128.78% 5.12% -
  Horiz. % 15.02% 14.57% 2.89% 63.29% -30.26% 105.12% 100.00%
Tax Rate 79.23 % 70.90 % 93.29 % 19.27 % - % 31.12 % 32.18 % 16.19%
  YoY % 11.75% -24.00% 384.12% 0.00% 0.00% -3.29% -
  Horiz. % 246.21% 220.32% 289.90% 59.88% 0.00% 96.71% 100.00%
Total Cost 26,992 9,083 13,198 10,940 10,027 8,319 14,016 11.53%
  YoY % 197.17% -31.18% 20.64% 9.11% 20.53% -40.65% -
  Horiz. % 192.58% 64.80% 94.16% 78.05% 71.54% 59.35% 100.00%
Net Worth 54,120 53,256 48,582 51,546 50,478 50,191 44,331 3.38%
  YoY % 1.62% 9.62% -5.75% 2.12% 0.57% 13.22% -
  Horiz. % 122.08% 120.13% 109.59% 116.28% 113.87% 113.22% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 797 719 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 10.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 110.88% 100.00%
Div Payout % - % - % - % - % - % 84.39 % 80.00 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.49% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.49% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 54,120 53,256 48,582 51,546 50,478 50,191 44,331 3.38%
  YoY % 1.62% 9.62% -5.75% 2.12% 0.57% 13.22% -
  Horiz. % 122.08% 120.13% 109.59% 116.28% 113.87% 113.22% 100.00%
NOSH 80,000 80,000 74,285 80,140 80,303 79,745 71,920 1.79%
  YoY % -0.00% 7.69% -7.31% -0.20% 0.70% 10.88% -
  Horiz. % 111.23% 111.23% 103.29% 111.43% 111.66% 110.88% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.48 % 1.29 % 0.17 % 4.81 % -2.88 % 10.39 % 5.94 % -34.22%
  YoY % -62.79% 658.82% -96.47% 267.01% -127.72% 74.92% -
  Horiz. % 8.08% 21.72% 2.86% 80.98% -48.48% 174.92% 100.00%
ROE 0.25 % 0.25 % 0.05 % 1.10 % -0.54 % 1.88 % 2.03 % -29.44%
  YoY % 0.00% 400.00% -95.45% 303.70% -128.72% -7.39% -
  Horiz. % 12.32% 12.32% 2.46% 54.19% -26.60% 92.61% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 33.90 11.50 17.80 14.34 12.14 11.64 20.72 8.54%
  YoY % 194.78% -35.39% 24.13% 18.12% 4.30% -43.82% -
  Horiz. % 163.61% 55.50% 85.91% 69.21% 58.59% 56.18% 100.00%
EPS 0.17 0.16 0.03 0.71 -0.34 1.18 1.25 -28.27%
  YoY % 6.25% 433.33% -95.77% 308.82% -128.81% -5.60% -
  Horiz. % 13.60% 12.80% 2.40% 56.80% -27.20% 94.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.6765 0.6657 0.6540 0.6432 0.6286 0.6294 0.6164 1.56%
  YoY % 1.62% 1.79% 1.68% 2.32% -0.13% 2.11% -
  Horiz. % 109.75% 108.00% 106.10% 104.35% 101.98% 102.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.82 10.46 15.02 13.06 11.08 10.55 16.93 10.49%
  YoY % 194.65% -30.36% 15.01% 17.87% 5.02% -37.68% -
  Horiz. % 182.04% 61.78% 88.72% 77.14% 65.45% 62.32% 100.00%
EPS 0.15 0.15 0.03 0.65 -0.31 1.07 1.02 -27.33%
  YoY % 0.00% 400.00% -95.38% 309.68% -128.97% 4.90% -
  Horiz. % 14.71% 14.71% 2.94% 63.73% -30.39% 104.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 10.98% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 110.98% 100.00%
NAPS 0.6150 0.6052 0.5521 0.5858 0.5736 0.5704 0.5038 3.38%
  YoY % 1.62% 9.62% -5.75% 2.13% 0.56% 13.22% -
  Horiz. % 122.07% 120.13% 109.59% 116.28% 113.85% 113.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.2900 0.4000 0.3550 0.3400 0.3300 0.2600 0.4400 -
P/RPS 0.86 3.48 1.99 2.37 2.72 2.23 2.12 -13.95%
  YoY % -75.29% 74.87% -16.03% -12.87% 21.97% 5.19% -
  Horiz. % 40.57% 164.15% 93.87% 111.79% 128.30% 105.19% 100.00%
P/EPS 171.85 244.27 1,014.29 47.89 -97.43 21.94 35.20 30.22%
  YoY % -29.65% -75.92% 2,017.96% 149.15% -544.07% -37.67% -
  Horiz. % 488.21% 693.95% 2,881.51% 136.05% -276.79% 62.33% 100.00%
EY 0.58 0.41 0.10 2.09 -1.03 4.56 2.84 -23.24%
  YoY % 41.46% 310.00% -95.22% 302.91% -122.59% 60.56% -
  Horiz. % 20.42% 14.44% 3.52% 73.59% -36.27% 160.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.85 2.27 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 69.60% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 169.60% 100.00%
P/NAPS 0.43 0.60 0.54 0.53 0.52 0.41 0.71 -8.01%
  YoY % -28.33% 11.11% 1.89% 1.92% 26.83% -42.25% -
  Horiz. % 60.56% 84.51% 76.06% 74.65% 73.24% 57.75% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 27/02/12 25/02/11 -
Price 0.3600 0.3500 0.4000 0.4350 0.2900 0.3200 0.4000 -
P/RPS 1.06 3.04 2.25 3.03 2.39 2.75 1.93 -9.50%
  YoY % -65.13% 35.11% -25.74% 26.78% -13.09% 42.49% -
  Horiz. % 54.92% 157.51% 116.58% 156.99% 123.83% 142.49% 100.00%
P/EPS 213.33 213.74 1,142.86 61.27 -85.62 27.00 32.00 37.15%
  YoY % -0.19% -81.30% 1,765.28% 171.56% -417.11% -15.62% -
  Horiz. % 666.66% 667.94% 3,571.44% 191.47% -267.56% 84.38% 100.00%
EY 0.47 0.47 0.09 1.63 -1.17 3.70 3.13 -27.07%
  YoY % 0.00% 422.22% -94.48% 239.32% -131.62% 18.21% -
  Horiz. % 15.02% 15.02% 2.88% 52.08% -37.38% 118.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.13 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 125.20% 100.00%
P/NAPS 0.53 0.53 0.61 0.68 0.46 0.51 0.65 -3.34%
  YoY % 0.00% -13.11% -10.29% 47.83% -9.80% -21.54% -
  Horiz. % 81.54% 81.54% 93.85% 104.62% 70.77% 78.46% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers