Highlights

[HOKHENG] YoY TTM Result on 2014-12-31 [#4]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -38.51%    YoY -     -25.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 37,207 56,684 37,933 39,954 39,719 34,718 40,301 -1.32%
  YoY % -34.36% 49.43% -5.06% 0.59% 14.40% -13.85% -
  Horiz. % 92.32% 140.65% 94.12% 99.14% 98.56% 86.15% 100.00%
PBT 1,141 1,649 1,848 1,667 1,551 1,040 3,120 -15.42%
  YoY % -30.81% -10.77% 10.86% 7.48% 49.13% -66.67% -
  Horiz. % 36.57% 52.85% 59.23% 53.43% 49.71% 33.33% 100.00%
Tax -288 -799 -902 -836 -579 -316 -890 -17.13%
  YoY % 63.95% 11.42% -7.89% -44.39% -83.23% 64.49% -
  Horiz. % 32.36% 89.78% 101.35% 93.93% 65.06% 35.51% 100.00%
NP 853 850 946 831 972 724 2,230 -14.79%
  YoY % 0.35% -10.15% 13.84% -14.51% 34.25% -67.53% -
  Horiz. % 38.25% 38.12% 42.42% 37.26% 43.59% 32.47% 100.00%
NP to SH 866 861 968 867 1,169 729 2,226 -14.55%
  YoY % 0.58% -11.05% 11.65% -25.83% 60.36% -67.25% -
  Horiz. % 38.90% 38.68% 43.49% 38.95% 52.52% 32.75% 100.00%
Tax Rate 25.24 % 48.45 % 48.81 % 50.15 % 37.33 % 30.38 % 28.53 % -2.02%
  YoY % -47.91% -0.74% -2.67% 34.34% 22.88% 6.48% -
  Horiz. % 88.47% 169.82% 171.08% 175.78% 130.84% 106.48% 100.00%
Total Cost 36,354 55,834 36,987 39,123 38,747 33,994 38,071 -0.77%
  YoY % -34.89% 50.96% -5.46% 0.97% 13.98% -10.71% -
  Horiz. % 95.49% 146.66% 97.15% 102.76% 101.78% 89.29% 100.00%
Net Worth 54,973 54,120 53,256 48,582 51,546 50,478 50,191 1.53%
  YoY % 1.58% 1.62% 9.62% -5.75% 2.12% 0.57% -
  Horiz. % 109.53% 107.83% 106.10% 96.79% 102.70% 100.57% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 0 0 0 0 0 0 797 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 35.82 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 54,973 54,120 53,256 48,582 51,546 50,478 50,191 1.53%
  YoY % 1.58% 1.62% 9.62% -5.75% 2.12% 0.57% -
  Horiz. % 109.53% 107.83% 106.10% 96.79% 102.70% 100.57% 100.00%
NOSH 79,961 80,000 80,000 74,285 80,140 80,303 79,745 0.04%
  YoY % -0.05% -0.00% 7.69% -7.31% -0.20% 0.70% -
  Horiz. % 100.27% 100.32% 100.32% 93.15% 100.50% 100.70% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.29 % 1.50 % 2.49 % 2.08 % 2.45 % 2.09 % 5.53 % -13.65%
  YoY % 52.67% -39.76% 19.71% -15.10% 17.22% -62.21% -
  Horiz. % 41.41% 27.12% 45.03% 37.61% 44.30% 37.79% 100.00%
ROE 1.58 % 1.59 % 1.82 % 1.78 % 2.27 % 1.44 % 4.43 % -15.77%
  YoY % -0.63% -12.64% 2.25% -21.59% 57.64% -67.49% -
  Horiz. % 35.67% 35.89% 41.08% 40.18% 51.24% 32.51% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 46.53 70.86 47.42 53.78 49.56 43.23 50.54 -1.37%
  YoY % -34.34% 49.43% -11.83% 8.51% 14.64% -14.46% -
  Horiz. % 92.07% 140.21% 93.83% 106.41% 98.06% 85.54% 100.00%
EPS 1.08 1.08 1.21 1.17 1.46 0.91 2.79 -14.62%
  YoY % 0.00% -10.74% 3.42% -19.86% 60.44% -67.38% -
  Horiz. % 38.71% 38.71% 43.37% 41.94% 52.33% 32.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6875 0.6765 0.6657 0.6540 0.6432 0.6286 0.6294 1.48%
  YoY % 1.63% 1.62% 1.79% 1.68% 2.32% -0.13% -
  Horiz. % 109.23% 107.48% 105.77% 103.91% 102.19% 99.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 42.28 64.42 43.11 45.40 45.14 39.45 45.80 -1.32%
  YoY % -34.37% 49.43% -5.04% 0.58% 14.42% -13.86% -
  Horiz. % 92.31% 140.66% 94.13% 99.13% 98.56% 86.14% 100.00%
EPS 0.98 0.98 1.10 0.99 1.33 0.83 2.53 -14.61%
  YoY % 0.00% -10.91% 11.11% -25.56% 60.24% -67.19% -
  Horiz. % 38.74% 38.74% 43.48% 39.13% 52.57% 32.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6247 0.6150 0.6052 0.5521 0.5858 0.5736 0.5704 1.53%
  YoY % 1.58% 1.62% 9.62% -5.75% 2.13% 0.56% -
  Horiz. % 109.52% 107.82% 106.10% 96.79% 102.70% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.4700 0.2900 0.4000 0.3550 0.3400 0.3300 0.2600 -
P/RPS 1.01 0.41 0.84 0.66 0.69 0.76 0.51 12.05%
  YoY % 146.34% -51.19% 27.27% -4.35% -9.21% 49.02% -
  Horiz. % 198.04% 80.39% 164.71% 129.41% 135.29% 149.02% 100.00%
P/EPS 43.40 26.95 33.06 30.42 23.31 36.35 9.31 29.22%
  YoY % 61.04% -18.48% 8.68% 30.50% -35.87% 290.44% -
  Horiz. % 466.17% 289.47% 355.10% 326.75% 250.38% 390.44% 100.00%
EY 2.30 3.71 3.03 3.29 4.29 2.75 10.74 -22.63%
  YoY % -38.01% 22.44% -7.90% -23.31% 56.00% -74.39% -
  Horiz. % 21.42% 34.54% 28.21% 30.63% 39.94% 25.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.68 0.43 0.60 0.54 0.53 0.52 0.41 8.79%
  YoY % 58.14% -28.33% 11.11% 1.89% 1.92% 26.83% -
  Horiz. % 165.85% 104.88% 146.34% 131.71% 129.27% 126.83% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 27/02/12 -
Price 0.4050 0.3600 0.3500 0.4000 0.4350 0.2900 0.3200 -
P/RPS 0.87 0.51 0.74 0.74 0.88 0.67 0.63 5.52%
  YoY % 70.59% -31.08% 0.00% -15.91% 31.34% 6.35% -
  Horiz. % 138.10% 80.95% 117.46% 117.46% 139.68% 106.35% 100.00%
P/EPS 37.40 33.45 28.93 34.27 29.82 31.94 11.46 21.77%
  YoY % 11.81% 15.62% -15.58% 14.92% -6.64% 178.71% -
  Horiz. % 326.35% 291.88% 252.44% 299.04% 260.21% 278.71% 100.00%
EY 2.67 2.99 3.46 2.92 3.35 3.13 8.72 -17.89%
  YoY % -10.70% -13.58% 18.49% -12.84% 7.03% -64.11% -
  Horiz. % 30.62% 34.29% 39.68% 33.49% 38.42% 35.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.59 0.53 0.53 0.61 0.68 0.46 0.51 2.46%
  YoY % 11.32% 0.00% -13.11% -10.29% 47.83% -9.80% -
  Horiz. % 115.69% 103.92% 103.92% 119.61% 133.33% 90.20% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers