[HSL] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -71.62%
YoY- 20.38%
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 625,519 453,171 302,289 159,501 538,316 356,604 195,448 116.71%
PBT 54,880 37,878 24,123 12,225 43,488 28,559 15,528 131.49%
Tax -13,428 -9,470 -6,248 -3,121 -10,650 -6,132 -3,983 124.33%
NP 41,452 28,408 17,875 9,104 32,838 22,427 11,545 133.93%
-
NP to SH 41,403 28,371 17,851 9,092 32,039 22,373 11,506 134.27%
-
Tax Rate 24.47% 25.00% 25.90% 25.53% 24.49% 21.47% 25.65% -
Total Cost 584,067 424,763 284,414 150,397 505,478 334,177 183,903 115.60%
-
Net Worth 884,117 870,984 860,323 851,476 842,299 832,628 829,440 4.33%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 884,117 870,984 860,323 851,476 842,299 832,628 829,440 4.33%
NOSH 582,676 582,676 582,676 582,676 582,676 582,676 582,676 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.63% 6.27% 5.91% 5.71% 6.10% 6.29% 5.91% -
ROE 4.68% 3.26% 2.07% 1.07% 3.80% 2.69% 1.39% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 113.83 82.47 55.01 29.03 97.96 64.89 35.57 116.70%
EPS 7.53 5.16 3.25 1.65 5.83 4.07 2.09 134.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6089 1.585 1.5656 1.5495 1.5328 1.5152 1.5094 4.33%
Adjusted Per Share Value based on latest NOSH - 582,676
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 107.35 77.77 51.88 27.37 92.39 61.20 33.54 116.72%
EPS 7.11 4.87 3.06 1.56 5.50 3.84 1.97 134.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5173 1.4948 1.4765 1.4613 1.4456 1.429 1.4235 4.33%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.31 0.97 0.97 0.96 1.00 0.86 1.04 -
P/RPS 1.15 1.18 1.76 3.31 1.02 1.33 2.92 -46.17%
P/EPS 17.39 18.79 29.86 58.02 17.15 21.12 49.67 -50.23%
EY 5.75 5.32 3.35 1.72 5.83 4.73 2.01 101.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.61 0.62 0.62 0.65 0.57 0.69 11.24%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 23/09/21 20/05/21 26/02/21 26/11/20 06/08/20 -
Price 1.35 0.975 0.975 0.97 0.97 0.90 1.07 -
P/RPS 1.19 1.18 1.77 3.34 0.99 1.39 3.01 -46.04%
P/EPS 17.92 18.88 30.01 58.63 16.64 22.11 51.10 -50.17%
EY 5.58 5.30 3.33 1.71 6.01 4.52 1.96 100.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.62 0.62 0.63 0.63 0.59 0.71 11.82%

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