Highlights

[HOKHENG] YoY TTM Result on 2011-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     1.25%    YoY -     497.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
Revenue 39,492 35,896 37,157 46,185 7,512  -   -  51.38%
  YoY % 10.02% -3.39% -19.55% 514.82% - - -
  Horiz. % 525.72% 477.85% 494.64% 614.82% 100.00% - -
PBT 1,846 855 2,935 3,416 576  -   -  33.77%
  YoY % 115.91% -70.87% -14.08% 493.06% - - -
  Horiz. % 320.49% 148.44% 509.55% 593.06% 100.00% - -
Tax -620 -342 -831 -984 -167  -   -  38.78%
  YoY % -81.29% 58.84% 15.55% -489.22% - - -
  Horiz. % 371.26% 204.79% 497.60% 589.22% 100.00% - -
NP 1,226 513 2,104 2,432 409  -   -  31.56%
  YoY % 138.99% -75.62% -13.49% 494.62% - - -
  Horiz. % 299.76% 125.43% 514.43% 594.62% 100.00% - -
NP to SH 1,369 606 2,103 2,439 408  -   -  35.31%
  YoY % 125.91% -71.18% -13.78% 497.79% - - -
  Horiz. % 335.54% 148.53% 515.44% 597.79% 100.00% - -
Tax Rate 33.59 % 40.00 % 28.31 % 28.81 % 28.99 %  -  %  -  % 3.75%
  YoY % -16.02% 41.29% -1.74% -0.62% - - -
  Horiz. % 115.87% 137.98% 97.65% 99.38% 100.00% - -
Total Cost 38,266 35,383 35,053 43,753 7,103  -   -  52.31%
  YoY % 8.15% 0.94% -19.88% 515.98% - - -
  Horiz. % 538.73% 498.14% 493.50% 615.98% 100.00% - -
Net Worth 51,848 50,479 51,159 49,143 42,224  -   -  5.26%
  YoY % 2.71% -1.33% 4.10% 16.39% - - -
  Horiz. % 122.79% 119.55% 121.16% 116.39% 100.00% - -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  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 % - % - % 37.92 % 29.49 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 28.59% 0.00% - - -
  Horiz. % 0.00% 0.00% 128.59% 100.00% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
Net Worth 51,848 50,479 51,159 49,143 42,224  -   -  5.26%
  YoY % 2.71% -1.33% 4.10% 16.39% - - -
  Horiz. % 122.79% 119.55% 121.16% 116.39% 100.00% - -
NOSH 79,999 80,000 80,769 79,636 71,578  -   -  2.82%
  YoY % -0.00% -0.95% 1.42% 11.26% - - -
  Horiz. % 111.76% 111.76% 112.84% 111.26% 100.00% - -
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
NP Margin 3.10 % 1.43 % 5.66 % 5.27 % 5.44 %  -  %  -  % -13.11%
  YoY % 116.78% -74.73% 7.40% -3.13% - - -
  Horiz. % 56.99% 26.29% 104.04% 96.88% 100.00% - -
ROE 2.64 % 1.20 % 4.11 % 4.96 % 0.97 %  -  %  -  % 28.42%
  YoY % 120.00% -70.80% -17.14% 411.34% - - -
  Horiz. % 272.16% 123.71% 423.71% 511.34% 100.00% - -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
RPS 49.37 44.87 46.00 57.99 10.49  -   -  47.25%
  YoY % 10.03% -2.46% -20.68% 452.81% - - -
  Horiz. % 470.64% 427.74% 438.51% 552.81% 100.00% - -
EPS 1.71 0.76 2.60 3.06 0.57  -   -  31.58%
  YoY % 125.00% -70.77% -15.03% 436.84% - - -
  Horiz. % 300.00% 133.33% 456.14% 536.84% 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 0.6481 0.6310 0.6334 0.6171 0.5899  -   -  2.38%
  YoY % 2.71% -0.38% 2.64% 4.61% - - -
  Horiz. % 109.87% 106.97% 107.37% 104.61% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
RPS 44.88 40.79 42.23 52.49 8.54  -   -  51.36%
  YoY % 10.03% -3.41% -19.55% 514.64% - - -
  Horiz. % 525.53% 477.63% 494.50% 614.64% 100.00% - -
EPS 1.56 0.69 2.39 2.77 0.46  -   -  35.68%
  YoY % 126.09% -71.13% -13.72% 502.17% - - -
  Horiz. % 339.13% 150.00% 519.57% 602.17% 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 0.5892 0.5737 0.5814 0.5585 0.4798  -   -  5.27%
  YoY % 2.70% -1.32% 4.10% 16.40% - - -
  Horiz. % 122.80% 119.57% 121.18% 116.40% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10  -   -  -
Price 0.4650 0.2800 0.3500 0.4050 0.5200  -   -  -
P/RPS 0.94 0.62 0.76 0.70 4.95  -   -  -33.97%
  YoY % 51.61% -18.42% 8.57% -85.86% - - -
  Horiz. % 18.99% 12.53% 15.35% 14.14% 100.00% - -
P/EPS 27.17 36.96 13.44 13.22 91.23  -   -  -26.11%
  YoY % -26.49% 175.00% 1.66% -85.51% - - -
  Horiz. % 29.78% 40.51% 14.73% 14.49% 100.00% - -
EY 3.68 2.71 7.44 7.56 1.10  -   -  35.21%
  YoY % 35.79% -63.58% -1.59% 587.27% - - -
  Horiz. % 334.55% 246.36% 676.36% 687.27% 100.00% - -
DY 0.00 0.00 2.86 2.23 0.00  -   -  -
  YoY % 0.00% 0.00% 28.25% 0.00% - - -
  Horiz. % 0.00% 0.00% 128.25% 100.00% - - -
P/NAPS 0.72 0.44 0.55 0.66 0.88  -   -  -4.89%
  YoY % 63.64% -20.00% -16.67% -25.00% - - -
  Horiz. % 81.82% 50.00% 62.50% 75.00% 100.00% - -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -   -  CAGR
Date 26/05/14 27/05/13 28/05/12 23/05/11 -  -   -  -
Price 0.4600 0.3000 0.2900 0.3500 0.0000  -   -  -
P/RPS 0.93 0.67 0.63 0.60 0.00  -   -  -
  YoY % 38.81% 6.35% 5.00% 0.00% - - -
  Horiz. % 155.00% 111.67% 105.00% 100.00% - - -
P/EPS 26.88 39.60 11.14 11.43 0.00  -   -  -
  YoY % -32.12% 255.48% -2.54% 0.00% - - -
  Horiz. % 235.17% 346.46% 97.46% 100.00% - - -
EY 3.72 2.53 8.98 8.75 0.00  -   -  -
  YoY % 47.04% -71.83% 2.63% 0.00% - - -
  Horiz. % 42.51% 28.91% 102.63% 100.00% - - -
DY 0.00 0.00 3.45 2.58 0.00  -   -  -
  YoY % 0.00% 0.00% 33.72% 0.00% - - -
  Horiz. % 0.00% 0.00% 133.72% 100.00% - - -
P/NAPS 0.71 0.48 0.46 0.57 0.00  -   -  -
  YoY % 47.92% 4.35% -19.30% 0.00% - - -
  Horiz. % 124.56% 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.
 


 

127  99  354  1731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.485+0.005 
 KEYASIC 0.075+0.01 
 UCREST 0.17+0.025 
 LAYHONG 0.515+0.01 
 XINGHE 0.250.00 
 MPAY 0.115+0.005 
 MERIDIAN 0.075+0.005 
 CUSCAPI 0.185+0.01 
 MTAG 0.56+0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers