Highlights

[HOKHENG] YoY TTM Result on 2011-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 21-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -6.57%    YoY -     43.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Revenue 38,226 37,972 34,256 45,918 28,121  -   -  7.97%
  YoY % 0.67% 10.85% -25.40% 63.29% - - -
  Horiz. % 135.93% 135.03% 121.82% 163.29% 100.00% - -
PBT 2,009 424 2,883 3,020 2,078  -   -  -0.84%
  YoY % 373.82% -85.29% -4.54% 45.33% - - -
  Horiz. % 96.68% 20.40% 138.74% 145.33% 100.00% - -
Tax -648 -286 -913 -876 -557  -   -  3.85%
  YoY % -126.57% 68.67% -4.22% -57.27% - - -
  Horiz. % 116.34% 51.35% 163.91% 157.27% 100.00% - -
NP 1,361 138 1,970 2,144 1,521  -   -  -2.74%
  YoY % 886.23% -92.99% -8.12% 40.96% - - -
  Horiz. % 89.48% 9.07% 129.52% 140.96% 100.00% - -
NP to SH 1,410 328 1,946 2,175 1,515  -   -  -1.78%
  YoY % 329.88% -83.14% -10.53% 43.56% - - -
  Horiz. % 93.07% 21.65% 128.45% 143.56% 100.00% - -
Tax Rate 32.25 % 67.45 % 31.67 % 29.01 % 26.80 %  -  %  -  % 4.73%
  YoY % -52.19% 112.98% 9.17% 8.25% - - -
  Horiz. % 120.34% 251.68% 118.17% 108.25% 100.00% - -
Total Cost 36,865 37,834 32,286 43,774 26,600  -   -  8.49%
  YoY % -2.56% 17.18% -26.24% 64.56% - - -
  Horiz. % 138.59% 142.23% 121.38% 164.56% 100.00% - -
Net Worth 53,229 51,503 57,548 49,628 43,337  -   -  5.27%
  YoY % 3.35% -10.50% 15.96% 14.52% - - -
  Horiz. % 122.83% 118.84% 132.79% 114.52% 100.00% - -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Div 0 0 797 719 0  -   -  -
  YoY % 0.00% 0.00% 10.88% 0.00% - - -
  Horiz. % 0.00% 0.00% 110.88% 100.00% - - -
Div Payout % - % - % 40.98 % 33.07 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 23.92% 0.00% - - -
  Horiz. % 0.00% 0.00% 123.92% 100.00% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Net Worth 53,229 51,503 57,548 49,628 43,337  -   -  5.27%
  YoY % 3.35% -10.50% 15.96% 14.52% - - -
  Horiz. % 122.83% 118.84% 132.79% 114.52% 100.00% - -
NOSH 81,428 80,967 80,769 80,357 71,785  -   -  3.20%
  YoY % 0.57% 0.25% 0.51% 11.94% - - -
  Horiz. % 113.43% 112.79% 112.51% 111.94% 100.00% - -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
NP Margin 3.56 % 0.36 % 5.75 % 4.67 % 5.41 %  -  %  -  % -9.93%
  YoY % 888.89% -93.74% 23.13% -13.68% - - -
  Horiz. % 65.80% 6.65% 106.28% 86.32% 100.00% - -
ROE 2.65 % 0.64 % 3.38 % 4.38 % 3.50 %  -  %  -  % -6.71%
  YoY % 314.06% -81.07% -22.83% 25.14% - - -
  Horiz. % 75.71% 18.29% 96.57% 125.14% 100.00% - -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
RPS 46.94 46.90 42.41 57.14 39.17  -   -  4.62%
  YoY % 0.09% 10.59% -25.78% 45.88% - - -
  Horiz. % 119.84% 119.73% 108.27% 145.88% 100.00% - -
EPS 1.73 0.41 2.41 2.71 2.11  -   -  -4.84%
  YoY % 321.95% -82.99% -11.07% 28.44% - - -
  Horiz. % 81.99% 19.43% 114.22% 128.44% 100.00% - -
DPS 0.00 0.00 1.00 0.90 0.00  -   -  -
  YoY % 0.00% 0.00% 11.11% 0.00% - - -
  Horiz. % 0.00% 0.00% 111.11% 100.00% - - -
NAPS 0.6537 0.6361 0.7125 0.6176 0.6037  -   -  2.01%
  YoY % 2.77% -10.72% 15.37% 2.30% - - -
  Horiz. % 108.28% 105.37% 118.02% 102.30% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
RPS 43.44 43.15 38.93 52.18 31.96  -   -  7.97%
  YoY % 0.67% 10.84% -25.39% 63.27% - - -
  Horiz. % 135.92% 135.01% 121.81% 163.27% 100.00% - -
EPS 1.60 0.37 2.21 2.47 1.72  -   -  -1.79%
  YoY % 332.43% -83.26% -10.53% 43.60% - - -
  Horiz. % 93.02% 21.51% 128.49% 143.60% 100.00% - -
DPS 0.00 0.00 0.91 0.82 0.00  -   -  -
  YoY % 0.00% 0.00% 10.98% 0.00% - - -
  Horiz. % 0.00% 0.00% 110.98% 100.00% - - -
NAPS 0.6049 0.5853 0.6540 0.5640 0.4925  -   -  5.27%
  YoY % 3.35% -10.50% 15.96% 14.52% - - -
  Horiz. % 122.82% 118.84% 132.79% 114.52% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10  -   -  -
Price 0.4100 0.2900 0.3100 0.2600 0.4300  -   -  -
P/RPS 0.87 0.62 0.73 0.46 1.10  -   -  -5.69%
  YoY % 40.32% -15.07% 58.70% -58.18% - - -
  Horiz. % 79.09% 56.36% 66.36% 41.82% 100.00% - -
P/EPS 23.68 71.59 12.87 9.61 20.37  -   -  3.83%
  YoY % -66.92% 456.25% 33.92% -52.82% - - -
  Horiz. % 116.25% 351.45% 63.18% 47.18% 100.00% - -
EY 4.22 1.40 7.77 10.41 4.91  -   -  -3.71%
  YoY % 201.43% -81.98% -25.36% 112.02% - - -
  Horiz. % 85.95% 28.51% 158.25% 212.02% 100.00% - -
DY 0.00 0.00 3.23 3.44 0.00  -   -  -
  YoY % 0.00% 0.00% -6.10% 0.00% - - -
  Horiz. % 0.00% 0.00% 93.90% 100.00% - - -
P/NAPS 0.63 0.46 0.44 0.42 0.71  -   -  -2.94%
  YoY % 36.96% 4.55% 4.76% -40.85% - - -
  Horiz. % 88.73% 64.79% 61.97% 59.15% 100.00% - -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Date 28/11/14 25/11/13 26/11/12 21/11/11 -  -   -  -
Price 0.3900 0.2900 0.3100 0.2700 0.0000  -   -  -
P/RPS 0.83 0.62 0.73 0.47 0.00  -   -  -
  YoY % 33.87% -15.07% 55.32% 0.00% - - -
  Horiz. % 176.60% 131.91% 155.32% 100.00% - - -
P/EPS 22.52 71.59 12.87 9.98 0.00  -   -  -
  YoY % -68.54% 456.25% 28.96% 0.00% - - -
  Horiz. % 225.65% 717.33% 128.96% 100.00% - - -
EY 4.44 1.40 7.77 10.02 0.00  -   -  -
  YoY % 217.14% -81.98% -22.46% 0.00% - - -
  Horiz. % 44.31% 13.97% 77.54% 100.00% - - -
DY 0.00 0.00 3.23 3.31 0.00  -   -  -
  YoY % 0.00% 0.00% -2.42% 0.00% - - -
  Horiz. % 0.00% 0.00% 97.58% 100.00% - - -
P/NAPS 0.60 0.46 0.44 0.44 0.00  -   -  -
  YoY % 30.43% 4.55% 0.00% 0.00% - - -
  Horiz. % 136.36% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers