Highlights

[HOKHENG] YoY TTM Result on 2010-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     66.12%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Revenue 37,972 34,256 45,918 28,121  -   -   -  10.52%
  YoY % 10.85% -25.40% 63.29% - - - -
  Horiz. % 135.03% 121.82% 163.29% 100.00% - - -
PBT 424 2,883 3,020 2,078  -   -   -  -41.10%
  YoY % -85.29% -4.54% 45.33% - - - -
  Horiz. % 20.40% 138.74% 145.33% 100.00% - - -
Tax -286 -913 -876 -557  -   -   -  -19.91%
  YoY % 68.67% -4.22% -57.27% - - - -
  Horiz. % 51.35% 163.91% 157.27% 100.00% - - -
NP 138 1,970 2,144 1,521  -   -   -  -55.03%
  YoY % -92.99% -8.12% 40.96% - - - -
  Horiz. % 9.07% 129.52% 140.96% 100.00% - - -
NP to SH 328 1,946 2,175 1,515  -   -   -  -39.93%
  YoY % -83.14% -10.53% 43.56% - - - -
  Horiz. % 21.65% 128.45% 143.56% 100.00% - - -
Tax Rate 67.45 % 31.67 % 29.01 % 26.80 %  -  %  -  %  -  % 35.99%
  YoY % 112.98% 9.17% 8.25% - - - -
  Horiz. % 251.68% 118.17% 108.25% 100.00% - - -
Total Cost 37,834 32,286 43,774 26,600  -   -   -  12.45%
  YoY % 17.18% -26.24% 64.56% - - - -
  Horiz. % 142.23% 121.38% 164.56% 100.00% - - -
Net Worth 51,503 57,548 49,628 43,337  -   -   -  5.92%
  YoY % -10.50% 15.96% 14.52% - - - -
  Horiz. % 118.84% 132.79% 114.52% 100.00% - - -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Div 0 797 719 0  -   -   -  -
  YoY % 0.00% 10.88% 0.00% - - - -
  Horiz. % 0.00% 110.88% 100.00% - - - -
Div Payout % - % 40.98 % 33.07 % - %  -  %  -  %  -  % -
  YoY % 0.00% 23.92% 0.00% - - - -
  Horiz. % 0.00% 123.92% 100.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Net Worth 51,503 57,548 49,628 43,337  -   -   -  5.92%
  YoY % -10.50% 15.96% 14.52% - - - -
  Horiz. % 118.84% 132.79% 114.52% 100.00% - - -
NOSH 80,967 80,769 80,357 71,785  -   -   -  4.09%
  YoY % 0.25% 0.51% 11.94% - - - -
  Horiz. % 112.79% 112.51% 111.94% 100.00% - - -
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
NP Margin 0.36 % 5.75 % 4.67 % 5.41 %  -  %  -  %  -  % -59.44%
  YoY % -93.74% 23.13% -13.68% - - - -
  Horiz. % 6.65% 106.28% 86.32% 100.00% - - -
ROE 0.64 % 3.38 % 4.38 % 3.50 %  -  %  -  %  -  % -43.21%
  YoY % -81.07% -22.83% 25.14% - - - -
  Horiz. % 18.29% 96.57% 125.14% 100.00% - - -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
RPS 46.90 42.41 57.14 39.17  -   -   -  6.18%
  YoY % 10.59% -25.78% 45.88% - - - -
  Horiz. % 119.73% 108.27% 145.88% 100.00% - - -
EPS 0.41 2.41 2.71 2.11  -   -   -  -42.05%
  YoY % -82.99% -11.07% 28.44% - - - -
  Horiz. % 19.43% 114.22% 128.44% 100.00% - - -
DPS 0.00 1.00 0.90 0.00  -   -   -  -
  YoY % 0.00% 11.11% 0.00% - - - -
  Horiz. % 0.00% 111.11% 100.00% - - - -
NAPS 0.6361 0.7125 0.6176 0.6037  -   -   -  1.76%
  YoY % -10.72% 15.37% 2.30% - - - -
  Horiz. % 105.37% 118.02% 102.30% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
RPS 43.15 38.93 52.18 31.96  -   -   -  10.51%
  YoY % 10.84% -25.39% 63.27% - - - -
  Horiz. % 135.01% 121.81% 163.27% 100.00% - - -
EPS 0.37 2.21 2.47 1.72  -   -   -  -40.05%
  YoY % -83.26% -10.53% 43.60% - - - -
  Horiz. % 21.51% 128.49% 143.60% 100.00% - - -
DPS 0.00 0.91 0.82 0.00  -   -   -  -
  YoY % 0.00% 10.98% 0.00% - - - -
  Horiz. % 0.00% 110.98% 100.00% - - - -
NAPS 0.5853 0.6540 0.5640 0.4925  -   -   -  5.92%
  YoY % -10.50% 15.96% 14.52% - - - -
  Horiz. % 118.84% 132.79% 114.52% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10  -   -   -  -
Price 0.2900 0.3100 0.2600 0.4300  -   -   -  -
P/RPS 0.62 0.73 0.46 1.10  -   -   -  -17.38%
  YoY % -15.07% 58.70% -58.18% - - - -
  Horiz. % 56.36% 66.36% 41.82% 100.00% - - -
P/EPS 71.59 12.87 9.61 20.37  -   -   -  51.98%
  YoY % 456.25% 33.92% -52.82% - - - -
  Horiz. % 351.45% 63.18% 47.18% 100.00% - - -
EY 1.40 7.77 10.41 4.91  -   -   -  -34.16%
  YoY % -81.98% -25.36% 112.02% - - - -
  Horiz. % 28.51% 158.25% 212.02% 100.00% - - -
DY 0.00 3.23 3.44 0.00  -   -   -  -
  YoY % 0.00% -6.10% 0.00% - - - -
  Horiz. % 0.00% 93.90% 100.00% - - - -
P/NAPS 0.46 0.44 0.42 0.71  -   -   -  -13.46%
  YoY % 4.55% 4.76% -40.85% - - - -
  Horiz. % 64.79% 61.97% 59.15% 100.00% - - -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Date 25/11/13 26/11/12 21/11/11 -  -   -   -  -
Price 0.2900 0.3100 0.2700 0.0000  -   -   -  -
P/RPS 0.62 0.73 0.47 0.00  -   -   -  -
  YoY % -15.07% 55.32% 0.00% - - - -
  Horiz. % 131.91% 155.32% 100.00% - - - -
P/EPS 71.59 12.87 9.98 0.00  -   -   -  -
  YoY % 456.25% 28.96% 0.00% - - - -
  Horiz. % 717.33% 128.96% 100.00% - - - -
EY 1.40 7.77 10.02 0.00  -   -   -  -
  YoY % -81.98% -22.46% 0.00% - - - -
  Horiz. % 13.97% 77.54% 100.00% - - - -
DY 0.00 3.23 3.31 0.00  -   -   -  -
  YoY % 0.00% -2.42% 0.00% - - - -
  Horiz. % 0.00% 97.58% 100.00% - - - -
P/NAPS 0.46 0.44 0.44 0.00  -   -   -  -
  YoY % 4.55% 0.00% 0.00% - - - -
  Horiz. % 104.55% 100.00% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers