Highlights

[HOKHENG] YoY TTM Result on 2014-09-30 [#3]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -5.37%    YoY -     329.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 54,078 38,765 41,952 38,226 37,972 34,256 45,918 2.76%
  YoY % 39.50% -7.60% 9.75% 0.67% 10.85% -25.40% -
  Horiz. % 117.77% 84.42% 91.36% 83.25% 82.70% 74.60% 100.00%
PBT 1,924 1,437 1,782 2,009 424 2,883 3,020 -7.23%
  YoY % 33.89% -19.36% -11.30% 373.82% -85.29% -4.54% -
  Horiz. % 63.71% 47.58% 59.01% 66.52% 14.04% 95.46% 100.00%
Tax -795 -597 -932 -648 -286 -913 -876 -1.60%
  YoY % -33.17% 35.94% -43.83% -126.57% 68.67% -4.22% -
  Horiz. % 90.75% 68.15% 106.39% 73.97% 32.65% 104.22% 100.00%
NP 1,129 840 850 1,361 138 1,970 2,144 -10.13%
  YoY % 34.40% -1.18% -37.55% 886.23% -92.99% -8.12% -
  Horiz. % 52.66% 39.18% 39.65% 63.48% 6.44% 91.88% 100.00%
NP to SH 1,145 857 863 1,410 328 1,946 2,175 -10.13%
  YoY % 33.61% -0.70% -38.79% 329.88% -83.14% -10.53% -
  Horiz. % 52.64% 39.40% 39.68% 64.83% 15.08% 89.47% 100.00%
Tax Rate 41.32 % 41.54 % 52.30 % 32.25 % 67.45 % 31.67 % 29.01 % 6.07%
  YoY % -0.53% -20.57% 62.17% -52.19% 112.98% 9.17% -
  Horiz. % 142.43% 143.19% 180.28% 111.17% 232.51% 109.17% 100.00%
Total Cost 52,949 37,925 41,102 36,865 37,834 32,286 43,774 3.22%
  YoY % 39.62% -7.73% 11.49% -2.56% 17.18% -26.24% -
  Horiz. % 120.96% 86.64% 93.90% 84.22% 86.43% 73.76% 100.00%
Net Worth 55,117 54,380 53,764 53,229 51,503 57,548 49,628 1.76%
  YoY % 1.35% 1.15% 1.00% 3.35% -10.50% 15.96% -
  Horiz. % 111.06% 109.58% 108.33% 107.26% 103.78% 115.96% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 0 0 0 0 0 797 719 -
  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 % - % - % - % - % - % 40.98 % 33.07 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 23.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 123.92% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 55,117 54,380 53,764 53,229 51,503 57,548 49,628 1.76%
  YoY % 1.35% 1.15% 1.00% 3.35% -10.50% 15.96% -
  Horiz. % 111.06% 109.58% 108.33% 107.26% 103.78% 115.96% 100.00%
NOSH 79,961 80,588 80,909 81,428 80,967 80,769 80,357 -0.08%
  YoY % -0.78% -0.40% -0.64% 0.57% 0.25% 0.51% -
  Horiz. % 99.51% 100.29% 100.69% 101.33% 100.76% 100.51% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.09 % 2.17 % 2.03 % 3.56 % 0.36 % 5.75 % 4.67 % -12.53%
  YoY % -3.69% 6.90% -42.98% 888.89% -93.74% 23.13% -
  Horiz. % 44.75% 46.47% 43.47% 76.23% 7.71% 123.13% 100.00%
ROE 2.08 % 1.58 % 1.61 % 2.65 % 0.64 % 3.38 % 4.38 % -11.66%
  YoY % 31.65% -1.86% -39.25% 314.06% -81.07% -22.83% -
  Horiz. % 47.49% 36.07% 36.76% 60.50% 14.61% 77.17% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 67.63 48.10 51.85 46.94 46.90 42.41 57.14 2.85%
  YoY % 40.60% -7.23% 10.46% 0.09% 10.59% -25.78% -
  Horiz. % 118.36% 84.18% 90.74% 82.15% 82.08% 74.22% 100.00%
EPS 1.43 1.06 1.07 1.73 0.41 2.41 2.71 -10.10%
  YoY % 34.91% -0.93% -38.15% 321.95% -82.99% -11.07% -
  Horiz. % 52.77% 39.11% 39.48% 63.84% 15.13% 88.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.90 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 11.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 111.11% 100.00%
NAPS 0.6893 0.6748 0.6645 0.6537 0.6361 0.7125 0.6176 1.85%
  YoY % 2.15% 1.55% 1.65% 2.77% -10.72% 15.37% -
  Horiz. % 111.61% 109.26% 107.59% 105.85% 103.00% 115.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 61.45 44.05 47.67 43.44 43.15 38.93 52.18 2.76%
  YoY % 39.50% -7.59% 9.74% 0.67% 10.84% -25.39% -
  Horiz. % 117.77% 84.42% 91.36% 83.25% 82.69% 74.61% 100.00%
EPS 1.30 0.97 0.98 1.60 0.37 2.21 2.47 -10.14%
  YoY % 34.02% -1.02% -38.75% 332.43% -83.26% -10.53% -
  Horiz. % 52.63% 39.27% 39.68% 64.78% 14.98% 89.47% 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 0.6264 0.6180 0.6110 0.6049 0.5853 0.6540 0.5640 1.76%
  YoY % 1.36% 1.15% 1.01% 3.35% -10.50% 15.96% -
  Horiz. % 111.06% 109.57% 108.33% 107.25% 103.78% 115.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.3200 0.2800 0.4000 0.4100 0.2900 0.3100 0.2600 -
P/RPS 0.47 0.58 0.77 0.87 0.62 0.73 0.46 0.36%
  YoY % -18.97% -24.68% -11.49% 40.32% -15.07% 58.70% -
  Horiz. % 102.17% 126.09% 167.39% 189.13% 134.78% 158.70% 100.00%
P/EPS 22.35 26.33 37.50 23.68 71.59 12.87 9.61 15.09%
  YoY % -15.12% -29.79% 58.36% -66.92% 456.25% 33.92% -
  Horiz. % 232.57% 273.99% 390.22% 246.41% 744.95% 133.92% 100.00%
EY 4.47 3.80 2.67 4.22 1.40 7.77 10.41 -13.13%
  YoY % 17.63% 42.32% -36.73% 201.43% -81.98% -25.36% -
  Horiz. % 42.94% 36.50% 25.65% 40.54% 13.45% 74.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.23 3.44 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.90% 100.00%
P/NAPS 0.46 0.41 0.60 0.63 0.46 0.44 0.42 1.53%
  YoY % 12.20% -31.67% -4.76% 36.96% 4.55% 4.76% -
  Horiz. % 109.52% 97.62% 142.86% 150.00% 109.52% 104.76% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 24/11/16 23/11/15 28/11/14 25/11/13 26/11/12 21/11/11 -
Price 0.6150 0.3050 0.4000 0.3900 0.2900 0.3100 0.2700 -
P/RPS 0.91 0.63 0.77 0.83 0.62 0.73 0.47 11.63%
  YoY % 44.44% -18.18% -7.23% 33.87% -15.07% 55.32% -
  Horiz. % 193.62% 134.04% 163.83% 176.60% 131.91% 155.32% 100.00%
P/EPS 42.95 28.68 37.50 22.52 71.59 12.87 9.98 27.51%
  YoY % 49.76% -23.52% 66.52% -68.54% 456.25% 28.96% -
  Horiz. % 430.36% 287.37% 375.75% 225.65% 717.33% 128.96% 100.00%
EY 2.33 3.49 2.67 4.44 1.40 7.77 10.02 -21.56%
  YoY % -33.24% 30.71% -39.86% 217.14% -81.98% -22.46% -
  Horiz. % 23.25% 34.83% 26.65% 44.31% 13.97% 77.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.23 3.31 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -2.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 97.58% 100.00%
P/NAPS 0.89 0.45 0.60 0.60 0.46 0.44 0.44 12.45%
  YoY % 97.78% -25.00% 0.00% 30.43% 4.55% 0.00% -
  Horiz. % 202.27% 102.27% 136.36% 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.
 


 

239  441  452  1071 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.01 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers