[HSL] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 35.52%
YoY- -9.71%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 494,499 336,060 186,464 604,721 411,601 256,239 116,025 162.63%
PBT 72,819 49,159 26,262 103,152 76,102 47,442 22,034 121.70%
Tax -18,295 -12,486 -6,636 -26,225 -19,339 -12,070 -5,634 119.12%
NP 54,524 36,673 19,626 76,927 56,763 35,372 16,400 122.59%
-
NP to SH 54,524 36,673 19,626 76,927 56,763 35,372 16,400 122.59%
-
Tax Rate 25.12% 25.40% 25.27% 25.42% 25.41% 25.44% 25.57% -
Total Cost 439,975 299,387 166,838 527,794 354,838 220,867 99,625 168.93%
-
Net Worth 641,866 624,210 615,827 596,335 583,085 561,771 554,783 10.19%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 5,496 5,498 - 15,396 6,600 6,601 - -
Div Payout % 10.08% 14.99% - 20.01% 11.63% 18.66% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 641,866 624,210 615,827 596,335 583,085 561,771 554,783 10.19%
NOSH 549,637 549,820 549,747 549,871 550,029 550,108 552,188 -0.30%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.03% 10.91% 10.53% 12.72% 13.79% 13.80% 14.13% -
ROE 8.49% 5.88% 3.19% 12.90% 9.73% 6.30% 2.96% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 89.97 61.12 33.92 109.98 74.83 46.58 21.01 163.46%
EPS 9.92 6.67 3.57 13.99 10.32 6.43 2.97 123.28%
DPS 1.00 1.00 0.00 2.80 1.20 1.20 0.00 -
NAPS 1.1678 1.1353 1.1202 1.0845 1.0601 1.0212 1.0047 10.53%
Adjusted Per Share Value based on latest NOSH - 549,427
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 84.87 57.68 32.00 103.78 70.64 43.98 19.91 162.66%
EPS 9.36 6.29 3.37 13.20 9.74 6.07 2.81 122.87%
DPS 0.94 0.94 0.00 2.64 1.13 1.13 0.00 -
NAPS 1.1016 1.0713 1.0569 1.0234 1.0007 0.9641 0.9521 10.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.76 1.85 1.81 1.70 1.90 1.94 1.76 -
P/RPS 1.96 3.03 5.34 1.55 2.54 4.16 8.38 -62.00%
P/EPS 17.74 27.74 50.70 12.15 18.41 30.17 59.26 -55.21%
EY 5.64 3.61 1.97 8.23 5.43 3.31 1.69 123.15%
DY 0.57 0.54 0.00 1.65 0.63 0.62 0.00 -
P/NAPS 1.51 1.63 1.62 1.57 1.79 1.90 1.75 -9.35%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 21/05/15 27/02/15 28/11/14 27/08/14 22/05/14 -
Price 1.93 1.72 1.95 1.81 1.95 1.90 2.03 -
P/RPS 2.15 2.81 5.75 1.65 2.61 4.08 9.66 -63.24%
P/EPS 19.46 25.79 54.62 12.94 18.90 29.55 68.35 -56.68%
EY 5.14 3.88 1.83 7.73 5.29 3.38 1.46 131.24%
DY 0.52 0.58 0.00 1.55 0.62 0.63 0.00 -
P/NAPS 1.65 1.52 1.74 1.67 1.84 1.86 2.02 -12.60%

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