[HSL] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Announcement Date
18-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -86.32%
YoY- -46.39%
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 538,316 356,604 195,448 112,396 683,606 495,972 322,130 40.60%
PBT 43,488 28,559 15,528 10,126 74,099 60,397 40,568 4.72%
Tax -10,650 -6,132 -3,983 -2,552 -18,821 -15,262 -10,003 4.24%
NP 32,838 22,427 11,545 7,574 55,278 45,135 30,565 4.87%
-
NP to SH 32,039 22,373 11,506 7,553 55,201 45,077 30,520 3.27%
-
Tax Rate 24.49% 21.47% 25.65% 25.20% 25.40% 25.27% 24.66% -
Total Cost 505,478 334,177 183,903 104,822 628,328 450,837 291,565 44.07%
-
Net Worth 842,299 832,628 829,440 825,484 817,956 813,340 798,777 3.58%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 13,188 5,495 5,495 -
Div Payout % - - - - 23.89% 12.19% 18.01% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 842,299 832,628 829,440 825,484 817,956 813,340 798,777 3.58%
NOSH 582,676 582,676 582,676 582,676 582,676 582,676 582,676 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.10% 6.29% 5.91% 6.74% 8.09% 9.10% 9.49% -
ROE 3.80% 2.69% 1.39% 0.91% 6.75% 5.54% 3.82% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 97.96 64.89 35.57 20.45 124.40 90.26 58.62 40.60%
EPS 5.83 4.07 2.09 1.37 10.05 8.20 5.55 3.32%
DPS 0.00 0.00 0.00 0.00 2.40 1.00 1.00 -
NAPS 1.5328 1.5152 1.5094 1.5022 1.4885 1.4801 1.4536 3.58%
Adjusted Per Share Value based on latest NOSH - 582,676
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 92.39 61.20 33.54 19.29 117.32 85.12 55.28 40.61%
EPS 5.50 3.84 1.97 1.30 9.47 7.74 5.24 3.26%
DPS 0.00 0.00 0.00 0.00 2.26 0.94 0.94 -
NAPS 1.4456 1.429 1.4235 1.4167 1.4038 1.3959 1.3709 3.58%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.00 0.86 1.04 0.99 1.33 1.34 1.35 -
P/RPS 1.02 1.33 2.92 4.84 1.07 1.48 2.30 -41.70%
P/EPS 17.15 21.12 49.67 72.03 13.24 16.34 24.31 -20.66%
EY 5.83 4.73 2.01 1.39 7.55 6.12 4.11 26.11%
DY 0.00 0.00 0.00 0.00 1.80 0.75 0.74 -
P/NAPS 0.65 0.57 0.69 0.66 0.89 0.91 0.93 -21.15%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 06/08/20 18/06/20 27/02/20 18/11/19 22/08/19 -
Price 0.97 0.90 1.07 1.08 1.28 1.31 1.36 -
P/RPS 0.99 1.39 3.01 5.28 1.03 1.45 2.32 -43.17%
P/EPS 16.64 22.11 51.10 78.58 12.74 15.97 24.49 -22.62%
EY 6.01 4.52 1.96 1.27 7.85 6.26 4.08 29.31%
DY 0.00 0.00 0.00 0.00 1.88 0.76 0.74 -
P/NAPS 0.63 0.59 0.71 0.72 0.86 0.89 0.94 -23.32%

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