Highlights

[HOKHENG] YoY TTM Result on 2012-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -62.54%    YoY -     -67.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 37,933 39,954 39,719 34,718 40,301 43,022 0 -
  YoY % -5.06% 0.59% 14.40% -13.85% -6.32% 0.00% -
  Horiz. % 88.17% 92.87% 92.32% 80.70% 93.68% 100.00% -
PBT 1,848 1,667 1,551 1,040 3,120 3,379 0 -
  YoY % 10.86% 7.48% 49.13% -66.67% -7.66% 0.00% -
  Horiz. % 54.69% 49.33% 45.90% 30.78% 92.34% 100.00% -
Tax -902 -836 -579 -316 -890 -979 0 -
  YoY % -7.89% -44.39% -83.23% 64.49% 9.09% 0.00% -
  Horiz. % 92.13% 85.39% 59.14% 32.28% 90.91% 100.00% -
NP 946 831 972 724 2,230 2,400 0 -
  YoY % 13.84% -14.51% 34.25% -67.53% -7.08% 0.00% -
  Horiz. % 39.42% 34.62% 40.50% 30.17% 92.92% 100.00% -
NP to SH 968 867 1,169 729 2,226 2,409 0 -
  YoY % 11.65% -25.83% 60.36% -67.25% -7.60% 0.00% -
  Horiz. % 40.18% 35.99% 48.53% 30.26% 92.40% 100.00% -
Tax Rate 48.81 % 50.15 % 37.33 % 30.38 % 28.53 % 28.97 % - % -
  YoY % -2.67% 34.34% 22.88% 6.48% -1.52% 0.00% -
  Horiz. % 168.48% 173.11% 128.86% 104.87% 98.48% 100.00% -
Total Cost 36,987 39,123 38,747 33,994 38,071 40,622 0 -
  YoY % -5.46% 0.97% 13.98% -10.71% -6.28% 0.00% -
  Horiz. % 91.05% 96.31% 95.38% 83.68% 93.72% 100.00% -
Net Worth 53,256 48,582 51,546 50,478 50,191 44,331 - -
  YoY % 9.62% -5.75% 2.12% 0.57% 13.22% 0.00% -
  Horiz. % 120.13% 109.59% 116.28% 113.87% 113.22% 100.00% -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 0 0 0 0 797 719 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 10.88% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 110.88% 100.00% -
Div Payout % - % - % - % - % 35.82 % 29.85 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 120.00% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 53,256 48,582 51,546 50,478 50,191 44,331 - -
  YoY % 9.62% -5.75% 2.12% 0.57% 13.22% 0.00% -
  Horiz. % 120.13% 109.59% 116.28% 113.87% 113.22% 100.00% -
NOSH 80,000 74,285 80,140 80,303 79,745 71,920 - -
  YoY % 7.69% -7.31% -0.20% 0.70% 10.88% 0.00% -
  Horiz. % 111.23% 103.29% 111.43% 111.66% 110.88% 100.00% -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.49 % 2.08 % 2.45 % 2.09 % 5.53 % 5.58 % - % -
  YoY % 19.71% -15.10% 17.22% -62.21% -0.90% 0.00% -
  Horiz. % 44.62% 37.28% 43.91% 37.46% 99.10% 100.00% -
ROE 1.82 % 1.78 % 2.27 % 1.44 % 4.43 % 5.43 % - % -
  YoY % 2.25% -21.59% 57.64% -67.49% -18.42% 0.00% -
  Horiz. % 33.52% 32.78% 41.80% 26.52% 81.58% 100.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.42 53.78 49.56 43.23 50.54 59.82 - -
  YoY % -11.83% 8.51% 14.64% -14.46% -15.51% 0.00% -
  Horiz. % 79.27% 89.90% 82.85% 72.27% 84.49% 100.00% -
EPS 1.21 1.17 1.46 0.91 2.79 3.35 - -
  YoY % 3.42% -19.86% 60.44% -67.38% -16.72% 0.00% -
  Horiz. % 36.12% 34.93% 43.58% 27.16% 83.28% 100.00% -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.6657 0.6540 0.6432 0.6286 0.6294 0.6164 0.0000 -
  YoY % 1.79% 1.68% 2.32% -0.13% 2.11% 0.00% -
  Horiz. % 108.00% 106.10% 104.35% 101.98% 102.11% 100.00% -
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 43.11 45.40 45.14 39.45 45.80 48.89 - -
  YoY % -5.04% 0.58% 14.42% -13.86% -6.32% 0.00% -
  Horiz. % 88.18% 92.86% 92.33% 80.69% 93.68% 100.00% -
EPS 1.10 0.99 1.33 0.83 2.53 2.74 - -
  YoY % 11.11% -25.56% 60.24% -67.19% -7.66% 0.00% -
  Horiz. % 40.15% 36.13% 48.54% 30.29% 92.34% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.91 0.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 10.98% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 110.98% 100.00% -
NAPS 0.6052 0.5521 0.5858 0.5736 0.5704 0.5038 0.0000 -
  YoY % 9.62% -5.75% 2.13% 0.56% 13.22% 0.00% -
  Horiz. % 120.13% 109.59% 116.28% 113.85% 113.22% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 0.4000 0.3550 0.3400 0.3300 0.2600 0.4400 0.0000 -
P/RPS 0.84 0.66 0.69 0.76 0.51 0.74 0.00 -
  YoY % 27.27% -4.35% -9.21% 49.02% -31.08% 0.00% -
  Horiz. % 113.51% 89.19% 93.24% 102.70% 68.92% 100.00% -
P/EPS 33.06 30.42 23.31 36.35 9.31 13.14 0.00 -
  YoY % 8.68% 30.50% -35.87% 290.44% -29.15% 0.00% -
  Horiz. % 251.60% 231.51% 177.40% 276.64% 70.85% 100.00% -
EY 3.03 3.29 4.29 2.75 10.74 7.61 0.00 -
  YoY % -7.90% -23.31% 56.00% -74.39% 41.13% 0.00% -
  Horiz. % 39.82% 43.23% 56.37% 36.14% 141.13% 100.00% -
DY 0.00 0.00 0.00 0.00 3.85 2.27 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 69.60% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 169.60% 100.00% -
P/NAPS 0.60 0.54 0.53 0.52 0.41 0.71 0.00 -
  YoY % 11.11% 1.89% 1.92% 26.83% -42.25% 0.00% -
  Horiz. % 84.51% 76.06% 74.65% 73.24% 57.75% 100.00% -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 27/02/12 25/02/11 - -
Price 0.3500 0.4000 0.4350 0.2900 0.3200 0.4000 0.0000 -
P/RPS 0.74 0.74 0.88 0.67 0.63 0.67 0.00 -
  YoY % 0.00% -15.91% 31.34% 6.35% -5.97% 0.00% -
  Horiz. % 110.45% 110.45% 131.34% 100.00% 94.03% 100.00% -
P/EPS 28.93 34.27 29.82 31.94 11.46 11.94 0.00 -
  YoY % -15.58% 14.92% -6.64% 178.71% -4.02% 0.00% -
  Horiz. % 242.29% 287.02% 249.75% 267.50% 95.98% 100.00% -
EY 3.46 2.92 3.35 3.13 8.72 8.37 0.00 -
  YoY % 18.49% -12.84% 7.03% -64.11% 4.18% 0.00% -
  Horiz. % 41.34% 34.89% 40.02% 37.40% 104.18% 100.00% -
DY 0.00 0.00 0.00 0.00 3.13 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.20% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 125.20% 100.00% -
P/NAPS 0.53 0.61 0.68 0.46 0.51 0.65 0.00 -
  YoY % -13.11% -10.29% 47.83% -9.80% -21.54% 0.00% -
  Horiz. % 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers