[HSL] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 4.81%
YoY- -0.95%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 513,788 498,626 569,036 654,736 659,332 672,120 745,856 -21.94%
PBT 79,320 75,346 86,164 101,237 97,092 98,318 105,048 -17.03%
Tax -19,728 -18,674 -21,144 -25,039 -24,393 -24,972 -26,544 -17.90%
NP 59,592 56,672 65,020 76,198 72,698 73,346 78,504 -16.74%
-
NP to SH 59,569 56,670 65,020 76,198 72,698 73,346 78,504 -16.76%
-
Tax Rate 24.87% 24.78% 24.54% 24.73% 25.12% 25.40% 25.27% -
Total Cost 454,196 441,954 504,016 578,538 586,633 598,774 667,352 -22.57%
-
Net Worth 694,864 678,063 673,703 657,709 641,866 624,210 615,827 8.35%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,326 10,982 - 13,184 7,328 10,996 - -
Div Payout % 12.30% 19.38% - 17.30% 10.08% 14.99% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 694,864 678,063 673,703 657,709 641,866 624,210 615,827 8.35%
NOSH 582,675 549,127 549,155 549,372 549,637 549,820 549,747 3.94%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.60% 11.37% 11.43% 11.64% 11.03% 10.91% 10.53% -
ROE 8.57% 8.36% 9.65% 11.59% 11.33% 11.75% 12.75% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 93.50 90.80 103.62 119.18 119.96 122.24 135.67 -21.92%
EPS 10.84 10.32 11.84 13.87 13.23 13.34 14.28 -16.74%
DPS 1.33 2.00 0.00 2.40 1.33 2.00 0.00 -
NAPS 1.2645 1.2348 1.2268 1.1972 1.1678 1.1353 1.1202 8.38%
Adjusted Per Share Value based on latest NOSH - 550,101
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 88.18 85.58 97.66 112.37 113.16 115.35 128.01 -21.94%
EPS 10.22 9.73 11.16 13.08 12.48 12.59 13.47 -16.77%
DPS 1.26 1.88 0.00 2.26 1.26 1.89 0.00 -
NAPS 1.1925 1.1637 1.1562 1.1288 1.1016 1.0713 1.0569 8.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.75 1.70 2.00 1.89 1.76 1.85 1.81 -
P/RPS 1.87 1.87 1.93 1.59 1.47 1.51 1.33 25.42%
P/EPS 16.14 16.47 16.89 13.63 13.31 13.87 12.68 17.39%
EY 6.19 6.07 5.92 7.34 7.52 7.21 7.89 -14.89%
DY 0.76 1.18 0.00 1.27 0.76 1.08 0.00 -
P/NAPS 1.38 1.38 1.63 1.58 1.51 1.63 1.62 -10.11%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 18/08/16 19/05/16 25/02/16 26/11/15 26/08/15 21/05/15 -
Price 1.70 1.77 1.69 1.93 1.93 1.72 1.95 -
P/RPS 1.82 1.95 1.63 1.62 1.61 1.41 1.44 16.84%
P/EPS 15.68 17.15 14.27 13.91 14.59 12.89 13.66 9.60%
EY 6.38 5.83 7.01 7.19 6.85 7.76 7.32 -8.73%
DY 0.78 1.13 0.00 1.24 0.69 1.16 0.00 -
P/NAPS 1.34 1.43 1.38 1.61 1.65 1.52 1.74 -15.94%

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