Highlights

[HOKHENG] YoY TTM Result on 2012-03-31 [#1]

Stock [HOKHENG]: HOCK HENG STONE INDUSTRIES BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -5.53%    YoY -     -13.78%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
Revenue 42,984 39,492 35,896 37,157 46,185 7,512  -  41.72%
  YoY % 8.84% 10.02% -3.39% -19.55% 514.82% - -
  Horiz. % 572.20% 525.72% 477.85% 494.64% 614.82% 100.00% -
PBT 1,976 1,846 855 2,935 3,416 576  -  27.94%
  YoY % 7.04% 115.91% -70.87% -14.08% 493.06% - -
  Horiz. % 343.06% 320.49% 148.44% 509.55% 593.06% 100.00% -
Tax -944 -620 -342 -831 -984 -167  -  41.37%
  YoY % -52.26% -81.29% 58.84% 15.55% -489.22% - -
  Horiz. % 565.27% 371.26% 204.79% 497.60% 589.22% 100.00% -
NP 1,032 1,226 513 2,104 2,432 409  -  20.32%
  YoY % -15.82% 138.99% -75.62% -13.49% 494.62% - -
  Horiz. % 252.32% 299.76% 125.43% 514.43% 594.62% 100.00% -
NP to SH 1,068 1,369 606 2,103 2,439 408  -  21.21%
  YoY % -21.99% 125.91% -71.18% -13.78% 497.79% - -
  Horiz. % 261.76% 335.54% 148.53% 515.44% 597.79% 100.00% -
Tax Rate 47.77 % 33.59 % 40.00 % 28.31 % 28.81 % 28.99 %  -  % 10.50%
  YoY % 42.21% -16.02% 41.29% -1.74% -0.62% - -
  Horiz. % 164.78% 115.87% 137.98% 97.65% 99.38% 100.00% -
Total Cost 41,952 38,266 35,383 35,053 43,753 7,103  -  42.62%
  YoY % 9.63% 8.15% 0.94% -19.88% 515.98% - -
  Horiz. % 590.62% 538.73% 498.14% 493.50% 615.98% 100.00% -
Net Worth 53,001 51,848 50,479 51,159 49,143 42,224  -  4.65%
  YoY % 2.22% 2.71% -1.33% 4.10% 16.39% - -
  Horiz. % 125.52% 122.79% 119.55% 121.16% 116.39% 100.00% -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
Div 0 0 0 797 719 0  -  -
  YoY % 0.00% 0.00% 0.00% 10.88% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 110.88% 100.00% - -
Div Payout % - % - % - % 37.92 % 29.49 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 28.59% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 128.59% 100.00% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
Net Worth 53,001 51,848 50,479 51,159 49,143 42,224  -  4.65%
  YoY % 2.22% 2.71% -1.33% 4.10% 16.39% - -
  Horiz. % 125.52% 122.79% 119.55% 121.16% 116.39% 100.00% -
NOSH 80,135 79,999 80,000 80,769 79,636 71,578  -  2.28%
  YoY % 0.17% -0.00% -0.95% 1.42% 11.26% - -
  Horiz. % 111.95% 111.76% 111.76% 112.84% 111.26% 100.00% -
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
NP Margin 2.40 % 3.10 % 1.43 % 5.66 % 5.27 % 5.44 %  -  % -15.09%
  YoY % -22.58% 116.78% -74.73% 7.40% -3.13% - -
  Horiz. % 44.12% 56.99% 26.29% 104.04% 96.88% 100.00% -
ROE 2.02 % 2.64 % 1.20 % 4.11 % 4.96 % 0.97 %  -  % 15.79%
  YoY % -23.48% 120.00% -70.80% -17.14% 411.34% - -
  Horiz. % 208.25% 272.16% 123.71% 423.71% 511.34% 100.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
RPS 53.64 49.37 44.87 46.00 57.99 10.49  -  38.57%
  YoY % 8.65% 10.03% -2.46% -20.68% 452.81% - -
  Horiz. % 511.34% 470.64% 427.74% 438.51% 552.81% 100.00% -
EPS 1.33 1.71 0.76 2.60 3.06 0.57  -  18.46%
  YoY % -22.22% 125.00% -70.77% -15.03% 436.84% - -
  Horiz. % 233.33% 300.00% 133.33% 456.14% 536.84% 100.00% -
DPS 0.00 0.00 0.00 1.00 0.90 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 11.11% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 111.11% 100.00% - -
NAPS 0.6614 0.6481 0.6310 0.6334 0.6171 0.5899  -  2.31%
  YoY % 2.05% 2.71% -0.38% 2.64% 4.61% - -
  Horiz. % 112.12% 109.87% 106.97% 107.37% 104.61% 100.00% -
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
RPS 48.85 44.88 40.79 42.23 52.49 8.54  -  41.71%
  YoY % 8.85% 10.03% -3.41% -19.55% 514.64% - -
  Horiz. % 572.01% 525.53% 477.63% 494.50% 614.64% 100.00% -
EPS 1.21 1.56 0.69 2.39 2.77 0.46  -  21.33%
  YoY % -22.44% 126.09% -71.13% -13.72% 502.17% - -
  Horiz. % 263.04% 339.13% 150.00% 519.57% 602.17% 100.00% -
DPS 0.00 0.00 0.00 0.91 0.82 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 10.98% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 110.98% 100.00% - -
NAPS 0.6023 0.5892 0.5737 0.5814 0.5585 0.4798  -  4.65%
  YoY % 2.22% 2.70% -1.32% 4.10% 16.40% - -
  Horiz. % 125.53% 122.80% 119.57% 121.18% 116.40% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10  -  -
Price 0.3900 0.4650 0.2800 0.3500 0.4050 0.5200  -  -
P/RPS 0.73 0.94 0.62 0.76 0.70 4.95  -  -31.79%
  YoY % -22.34% 51.61% -18.42% 8.57% -85.86% - -
  Horiz. % 14.75% 18.99% 12.53% 15.35% 14.14% 100.00% -
P/EPS 29.26 27.17 36.96 13.44 13.22 91.23  -  -20.33%
  YoY % 7.69% -26.49% 175.00% 1.66% -85.51% - -
  Horiz. % 32.07% 29.78% 40.51% 14.73% 14.49% 100.00% -
EY 3.42 3.68 2.71 7.44 7.56 1.10  -  25.45%
  YoY % -7.07% 35.79% -63.58% -1.59% 587.27% - -
  Horiz. % 310.91% 334.55% 246.36% 676.36% 687.27% 100.00% -
DY 0.00 0.00 0.00 2.86 2.23 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 28.25% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 128.25% 100.00% - -
P/NAPS 0.59 0.72 0.44 0.55 0.66 0.88  -  -7.68%
  YoY % -18.06% 63.64% -20.00% -16.67% -25.00% - -
  Horiz. % 67.05% 81.82% 50.00% 62.50% 75.00% 100.00% -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10  -  CAGR
Date 29/05/15 26/05/14 27/05/13 28/05/12 23/05/11 -  -  -
Price 0.3200 0.4600 0.3000 0.2900 0.3500 0.0000  -  -
P/RPS 0.60 0.93 0.67 0.63 0.60 0.00  -  -
  YoY % -35.48% 38.81% 6.35% 5.00% 0.00% - -
  Horiz. % 100.00% 155.00% 111.67% 105.00% 100.00% - -
P/EPS 24.01 26.88 39.60 11.14 11.43 0.00  -  -
  YoY % -10.68% -32.12% 255.48% -2.54% 0.00% - -
  Horiz. % 210.06% 235.17% 346.46% 97.46% 100.00% - -
EY 4.16 3.72 2.53 8.98 8.75 0.00  -  -
  YoY % 11.83% 47.04% -71.83% 2.63% 0.00% - -
  Horiz. % 47.54% 42.51% 28.91% 102.63% 100.00% - -
DY 0.00 0.00 0.00 3.45 2.58 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 33.72% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 133.72% 100.00% - -
P/NAPS 0.48 0.71 0.48 0.46 0.57 0.00  -  -
  YoY % -32.39% 47.92% 4.35% -19.30% 0.00% - -
  Horiz. % 84.21% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers