[HOKHENG] YoY Quarter Result on 2010-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
Revenue 8,709 7,531 10,675 7,512 0 - - - YoY % 15.64% -29.45% 42.11% 0.00% - - - Horiz. % 115.93% 100.25% 142.11% 100.00% - - -
PBT 243 428 613 576 0 - - - YoY % -43.22% -30.18% 6.42% 0.00% - - - Horiz. % 42.19% 74.31% 106.42% 100.00% - - -
Tax -139 -113 -172 -167 0 - - - YoY % -23.01% 34.30% -2.99% 0.00% - - - Horiz. % 83.23% 67.66% 102.99% 100.00% - - -
NP 104 315 441 409 0 - - - YoY % -66.98% -28.57% 7.82% 0.00% - - - Horiz. % 25.43% 77.02% 107.82% 100.00% - - -
NP to SH 192 315 438 408 0 - - - YoY % -39.05% -28.08% 7.35% 0.00% - - - Horiz. % 47.06% 77.21% 107.35% 100.00% - - -
Tax Rate 57.20 % 26.40 % 28.06 % 28.99 % - % - % - % - YoY % 116.67% -5.92% -3.21% 0.00% - - - Horiz. % 197.31% 91.07% 96.79% 100.00% - - -
Total Cost 8,605 7,216 10,234 7,103 0 - - - YoY % 19.25% -29.49% 44.08% 0.00% - - - Horiz. % 121.15% 101.59% 144.08% 100.00% - - -
Net Worth 50,479 51,159 49,143 42,224 - - - - YoY % -1.33% 4.10% 16.39% 0.00% - - - Horiz. % 119.55% 121.16% 116.39% 100.00% - - -
Dividend 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
Net Worth 50,479 51,159 49,143 42,224 - - - - YoY % -1.33% 4.10% 16.39% 0.00% - - - Horiz. % 119.55% 121.16% 116.39% 100.00% - - -
NOSH 80,000 80,769 79,636 71,578 - - - - YoY % -0.95% 1.42% 11.26% 0.00% - - - Horiz. % 111.76% 112.84% 111.26% 100.00% - - -
Ratio Analysis 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
NP Margin 1.19 % 4.18 % 4.13 % 5.44 % - % - % - % - YoY % -71.53% 1.21% -24.08% 0.00% - - - Horiz. % 21.88% 76.84% 75.92% 100.00% - - -
ROE 0.38 % 0.62 % 0.89 % 0.97 % - % - % - % - YoY % -38.71% -30.34% -8.25% 0.00% - - - Horiz. % 39.18% 63.92% 91.75% 100.00% - - -
Per Share 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
RPS 10.89 9.32 13.40 10.49 - - - - YoY % 16.85% -30.45% 27.74% 0.00% - - - Horiz. % 103.81% 88.85% 127.74% 100.00% - - -
EPS 0.24 0.39 0.55 0.57 0.00 - - - YoY % -38.46% -29.09% -3.51% 0.00% - - - Horiz. % 42.11% 68.42% 96.49% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.6310 0.6334 0.6171 0.5899 - - - - YoY % -0.38% 2.64% 4.61% 0.00% - - - Horiz. % 106.97% 107.37% 104.61% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 87,996 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
RPS 9.90 8.56 12.13 8.54 - - - - YoY % 15.65% -29.43% 42.04% 0.00% - - - Horiz. % 115.93% 100.23% 142.04% 100.00% - - -
EPS 0.22 0.36 0.50 0.46 0.00 - - - YoY % -38.89% -28.00% 8.70% 0.00% - - - Horiz. % 47.83% 78.26% 108.70% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.5737 0.5814 0.5585 0.4798 - - - - YoY % -1.32% 4.10% 16.40% 0.00% - - - Horiz. % 119.57% 121.18% 116.40% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 - - - -
Price 0.2800 0.3500 0.4050 0.5200 0.0000 - - -
P/RPS 2.57 3.75 3.02 4.95 0.00 - - - YoY % -31.47% 24.17% -38.99% 0.00% - - - Horiz. % 51.92% 75.76% 61.01% 100.00% - - -
P/EPS 116.67 89.74 73.64 91.23 0.00 - - - YoY % 30.01% 21.86% -19.28% 0.00% - - - Horiz. % 127.89% 98.37% 80.72% 100.00% - - -
EY 0.86 1.11 1.36 1.10 0.00 - - - YoY % -22.52% -18.38% 23.64% 0.00% - - - Horiz. % 78.18% 100.91% 123.64% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.44 0.55 0.66 0.88 0.00 - - - YoY % -20.00% -16.67% -25.00% 0.00% - - - Horiz. % 50.00% 62.50% 75.00% 100.00% - - -
Price Multiplier on Announcement Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
Date 27/05/13 28/05/12 23/05/11 21/05/10 - - - -
Price 0.3000 0.2900 0.3500 0.4600 0.0000 - - -
P/RPS 2.76 3.11 2.61 4.38 0.00 - - - YoY % -11.25% 19.16% -40.41% 0.00% - - - Horiz. % 63.01% 71.00% 59.59% 100.00% - - -
P/EPS 125.00 74.36 63.64 80.70 0.00 - - - YoY % 68.10% 16.84% -21.14% 0.00% - - - Horiz. % 154.89% 92.14% 78.86% 100.00% - - -
EY 0.80 1.34 1.57 1.24 0.00 - - - YoY % -40.30% -14.65% 26.61% 0.00% - - - Horiz. % 64.52% 108.06% 126.61% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.48 0.46 0.57 0.78 0.00 - - - YoY % 4.35% -19.30% -26.92% 0.00% - - - Horiz. % 61.54% 58.97% 73.08% 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.
Comment
HockHeng-Q1_2010.pdf 
