[HSL] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.99%
YoY- 3.93%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 540,761 550,906 540,340 603,267 590,874 581,830 556,796 -1.92%
PBT 112,402 112,642 104,332 121,149 115,370 112,284 104,852 4.74%
Tax -28,452 -28,382 -26,352 -30,455 -28,988 -28,164 -26,452 4.97%
NP 83,950 84,260 77,980 90,694 86,382 84,120 78,400 4.66%
-
NP to SH 83,950 84,260 77,980 90,692 86,380 84,116 78,396 4.66%
-
Tax Rate 25.31% 25.20% 25.26% 25.14% 25.13% 25.08% 25.23% -
Total Cost 456,810 466,646 462,360 512,573 504,492 497,710 478,396 -3.02%
-
Net Worth 524,285 508,331 497,650 478,058 458,648 436,760 427,838 14.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,803 17,738 - 22,160 10,344 15,515 - -
Div Payout % 14.06% 21.05% - 24.43% 11.98% 18.45% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 524,285 508,331 497,650 478,058 458,648 436,760 427,838 14.49%
NOSH 553,277 554,342 555,413 554,013 554,191 554,123 547,458 0.70%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.52% 15.29% 14.43% 15.03% 14.62% 14.46% 14.08% -
ROE 16.01% 16.58% 15.67% 18.97% 18.83% 19.26% 18.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 97.74 99.38 97.29 108.89 106.62 105.00 101.71 -2.61%
EPS 15.17 15.20 14.04 16.37 15.59 15.18 14.32 3.91%
DPS 2.13 3.20 0.00 4.00 1.87 2.80 0.00 -
NAPS 0.9476 0.917 0.896 0.8629 0.8276 0.7882 0.7815 13.69%
Adjusted Per Share Value based on latest NOSH - 557,161
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 92.81 94.55 92.73 103.53 101.41 99.85 95.56 -1.92%
EPS 14.41 14.46 13.38 15.56 14.82 14.44 13.45 4.69%
DPS 2.03 3.04 0.00 3.80 1.78 2.66 0.00 -
NAPS 0.8998 0.8724 0.8541 0.8205 0.7871 0.7496 0.7343 14.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.84 2.00 1.48 1.50 1.59 1.58 1.57 -
P/RPS 1.88 2.01 1.52 1.38 1.49 1.50 1.54 14.21%
P/EPS 12.13 13.16 10.54 9.16 10.20 10.41 10.96 6.98%
EY 8.25 7.60 9.49 10.91 9.80 9.61 9.12 -6.45%
DY 1.16 1.60 0.00 2.67 1.17 1.77 0.00 -
P/NAPS 1.94 2.18 1.65 1.74 1.92 2.00 2.01 -2.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 22/05/13 27/02/13 28/11/12 29/08/12 23/05/12 -
Price 1.93 1.82 2.03 1.48 1.49 1.65 1.47 -
P/RPS 1.97 1.83 2.09 1.36 1.40 1.57 1.45 22.64%
P/EPS 12.72 11.97 14.46 9.04 9.56 10.87 10.27 15.31%
EY 7.86 8.35 6.92 11.06 10.46 9.20 9.74 -13.31%
DY 1.11 1.76 0.00 2.70 1.25 1.70 0.00 -
P/NAPS 2.04 1.98 2.27 1.72 1.80 2.09 1.88 5.59%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment