[HSL] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 102.48%
YoY- 34.14%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 146,719 610,356 459,294 286,003 131,758 505,907 337,897 -42.68%
PBT 18,757 72,152 56,885 37,389 18,536 62,629 42,933 -42.45%
Tax -4,644 -18,313 -14,612 -9,450 -4,736 -16,015 -11,012 -43.79%
NP 14,113 53,839 42,273 27,939 13,800 46,614 31,921 -41.99%
-
NP to SH 14,088 53,752 42,207 27,895 13,777 46,531 31,858 -41.98%
-
Tax Rate 24.76% 25.38% 25.69% 25.27% 25.55% 25.57% 25.65% -
Total Cost 132,606 556,517 417,021 258,064 117,958 459,293 305,976 -42.76%
-
Net Worth 790,040 775,917 769,323 755,036 748,607 734,429 725,252 5.87%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 13,188 5,495 5,495 - 13,188 5,495 -
Div Payout % - 24.54% 13.02% 19.70% - 28.34% 17.25% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 790,040 775,917 769,323 755,036 748,607 734,429 725,252 5.87%
NOSH 582,676 582,676 582,676 582,676 582,676 582,676 582,676 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.62% 8.82% 9.20% 9.77% 10.47% 9.21% 9.45% -
ROE 1.78% 6.93% 5.49% 3.69% 1.84% 6.34% 4.39% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 26.70 111.07 83.58 52.05 23.98 92.06 61.49 -42.68%
EPS 2.56 9.78 7.68 5.08 2.51 8.47 5.80 -42.05%
DPS 0.00 2.40 1.00 1.00 0.00 2.40 1.00 -
NAPS 1.4377 1.412 1.40 1.374 1.3623 1.3365 1.3198 5.87%
Adjusted Per Share Value based on latest NOSH - 582,676
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 25.18 104.75 78.82 49.08 22.61 86.82 57.99 -42.68%
EPS 2.42 9.23 7.24 4.79 2.36 7.99 5.47 -41.96%
DPS 0.00 2.26 0.94 0.94 0.00 2.26 0.94 -
NAPS 1.3559 1.3316 1.3203 1.2958 1.2848 1.2604 1.2447 5.87%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.42 1.35 1.38 1.40 1.44 1.43 1.46 -
P/RPS 5.32 1.22 1.65 2.69 6.01 1.55 2.37 71.52%
P/EPS 55.39 13.80 17.97 27.58 57.44 16.89 25.18 69.22%
EY 1.81 7.25 5.57 3.63 1.74 5.92 3.97 -40.79%
DY 0.00 1.78 0.72 0.71 0.00 1.68 0.68 -
P/NAPS 0.99 0.96 0.99 1.02 1.06 1.07 1.11 -7.35%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 26/02/19 29/11/18 16/08/18 24/05/18 27/02/18 23/11/17 -
Price 1.38 1.58 1.34 1.45 1.36 1.64 1.48 -
P/RPS 5.17 1.42 1.60 2.79 5.67 1.78 2.41 66.41%
P/EPS 53.83 16.15 17.45 28.56 54.25 19.37 25.53 64.50%
EY 1.86 6.19 5.73 3.50 1.84 5.16 3.92 -39.19%
DY 0.00 1.52 0.75 0.69 0.00 1.46 0.68 -
P/NAPS 0.96 1.12 0.96 1.06 1.00 1.23 1.12 -9.77%

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