Highlights

[HOKHENG] YoY TTM Result on 2010-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Revenue 35,896 37,157 46,185 7,512  -   -   -  68.35%
  YoY % -3.39% -19.55% 514.82% - - - -
  Horiz. % 477.85% 494.64% 614.82% 100.00% - - -
PBT 855 2,935 3,416 576  -   -   -  14.06%
  YoY % -70.87% -14.08% 493.06% - - - -
  Horiz. % 148.44% 509.55% 593.06% 100.00% - - -
Tax -342 -831 -984 -167  -   -   -  26.96%
  YoY % 58.84% 15.55% -489.22% - - - -
  Horiz. % 204.79% 497.60% 589.22% 100.00% - - -
NP 513 2,104 2,432 409  -   -   -  7.84%
  YoY % -75.62% -13.49% 494.62% - - - -
  Horiz. % 125.43% 514.43% 594.62% 100.00% - - -
NP to SH 606 2,103 2,439 408  -   -   -  14.08%
  YoY % -71.18% -13.78% 497.79% - - - -
  Horiz. % 148.53% 515.44% 597.79% 100.00% - - -
Tax Rate 40.00 % 28.31 % 28.81 % 28.99 %  -  %  -  %  -  % 11.32%
  YoY % 41.29% -1.74% -0.62% - - - -
  Horiz. % 137.98% 97.65% 99.38% 100.00% - - -
Total Cost 35,383 35,053 43,753 7,103  -   -   -  70.70%
  YoY % 0.94% -19.88% 515.98% - - - -
  Horiz. % 498.14% 493.50% 615.98% 100.00% - - -
Net Worth 50,479 51,159 49,143 42,224  -   -   -  6.13%
  YoY % -1.33% 4.10% 16.39% - - - -
  Horiz. % 119.55% 121.16% 116.39% 100.00% - - -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Div 0 797 719 0  -   -   -  -
  YoY % 0.00% 10.88% 0.00% - - - -
  Horiz. % 0.00% 110.88% 100.00% - - - -
Div Payout % - % 37.92 % 29.49 % - %  -  %  -  %  -  % -
  YoY % 0.00% 28.59% 0.00% - - - -
  Horiz. % 0.00% 128.59% 100.00% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Net Worth 50,479 51,159 49,143 42,224  -   -   -  6.13%
  YoY % -1.33% 4.10% 16.39% - - - -
  Horiz. % 119.55% 121.16% 116.39% 100.00% - - -
NOSH 80,000 80,769 79,636 71,578  -   -   -  3.77%
  YoY % -0.95% 1.42% 11.26% - - - -
  Horiz. % 111.76% 112.84% 111.26% 100.00% - - -
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
NP Margin 1.43 % 5.66 % 5.27 % 5.44 %  -  %  -  %  -  % -35.92%
  YoY % -74.73% 7.40% -3.13% - - - -
  Horiz. % 26.29% 104.04% 96.88% 100.00% - - -
ROE 1.20 % 4.11 % 4.96 % 0.97 %  -  %  -  %  -  % 7.34%
  YoY % -70.80% -17.14% 411.34% - - - -
  Horiz. % 123.71% 423.71% 511.34% 100.00% - - -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
RPS 44.87 46.00 57.99 10.49  -   -   -  62.26%
  YoY % -2.46% -20.68% 452.81% - - - -
  Horiz. % 427.74% 438.51% 552.81% 100.00% - - -
EPS 0.76 2.60 3.06 0.57  -   -   -  10.05%
  YoY % -70.77% -15.03% 436.84% - - - -
  Horiz. % 133.33% 456.14% 536.84% 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 0.6310 0.6334 0.6171 0.5899  -   -   -  2.27%
  YoY % -0.38% 2.64% 4.61% - - - -
  Horiz. % 106.97% 107.37% 104.61% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
RPS 40.79 42.23 52.49 8.54  -   -   -  68.33%
  YoY % -3.41% -19.55% 514.64% - - - -
  Horiz. % 477.63% 494.50% 614.64% 100.00% - - -
EPS 0.69 2.39 2.77 0.46  -   -   -  14.46%
  YoY % -71.13% -13.72% 502.17% - - - -
  Horiz. % 150.00% 519.57% 602.17% 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 0.5737 0.5814 0.5585 0.4798  -   -   -  6.13%
  YoY % -1.32% 4.10% 16.40% - - - -
  Horiz. % 119.57% 121.18% 116.40% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10  -   -   -  -
Price 0.2800 0.3500 0.4050 0.5200  -   -   -  -
P/RPS 0.62 0.76 0.70 4.95  -   -   -  -49.93%
  YoY % -18.42% 8.57% -85.86% - - - -
  Horiz. % 12.53% 15.35% 14.14% 100.00% - - -
P/EPS 36.96 13.44 13.22 91.23  -   -   -  -25.99%
  YoY % 175.00% 1.66% -85.51% - - - -
  Horiz. % 40.51% 14.73% 14.49% 100.00% - - -
EY 2.71 7.44 7.56 1.10  -   -   -  35.02%
  YoY % -63.58% -1.59% 587.27% - - - -
  Horiz. % 246.36% 676.36% 687.27% 100.00% - - -
DY 0.00 2.86 2.23 0.00  -   -   -  -
  YoY % 0.00% 28.25% 0.00% - - - -
  Horiz. % 0.00% 128.25% 100.00% - - - -
P/NAPS 0.44 0.55 0.66 0.88  -   -   -  -20.61%
  YoY % -20.00% -16.67% -25.00% - - - -
  Horiz. % 50.00% 62.50% 75.00% 100.00% - - -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Date 27/05/13 28/05/12 23/05/11 -  -   -   -  -
Price 0.3000 0.2900 0.3500 0.0000  -   -   -  -
P/RPS 0.67 0.63 0.60 0.00  -   -   -  -
  YoY % 6.35% 5.00% 0.00% - - - -
  Horiz. % 111.67% 105.00% 100.00% - - - -
P/EPS 39.60 11.14 11.43 0.00  -   -   -  -
  YoY % 255.48% -2.54% 0.00% - - - -
  Horiz. % 346.46% 97.46% 100.00% - - - -
EY 2.53 8.98 8.75 0.00  -   -   -  -
  YoY % -71.83% 2.63% 0.00% - - - -
  Horiz. % 28.91% 102.63% 100.00% - - - -
DY 0.00 3.45 2.58 0.00  -   -   -  -
  YoY % 0.00% 33.72% 0.00% - - - -
  Horiz. % 0.00% 133.72% 100.00% - - - -
P/NAPS 0.48 0.46 0.57 0.00  -   -   -  -
  YoY % 4.35% -19.30% 0.00% - - - -
  Horiz. % 84.21% 80.70% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers