[HSL] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 4.71%
YoY- -16.55%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 107,054 142,259 160,237 158,438 149,596 186,464 193,120 -32.54%
PBT 16,132 21,541 28,418 23,659 22,898 26,262 27,050 -29.17%
Tax -4,051 -5,286 -6,744 -5,808 -5,850 -6,636 -6,886 -29.81%
NP 12,081 16,255 21,674 17,851 17,048 19,626 20,164 -28.95%
-
NP to SH 12,080 16,255 21,674 17,851 17,048 19,626 20,164 -28.95%
-
Tax Rate 25.11% 24.54% 23.73% 24.55% 25.55% 25.27% 25.46% -
Total Cost 94,973 126,004 138,563 140,587 132,548 166,838 172,956 -32.96%
-
Net Worth 678,017 673,703 658,581 641,427 624,341 615,827 595,854 9.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 5,490 - 7,701 - 5,499 - 8,790 -26.95%
Div Payout % 45.45% - 35.53% - 32.26% - 43.60% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 678,017 673,703 658,581 641,427 624,341 615,827 595,854 9.00%
NOSH 549,090 549,155 550,101 549,261 549,935 549,747 549,427 -0.04%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.28% 11.43% 13.53% 11.27% 11.40% 10.53% 10.44% -
ROE 1.78% 2.41% 3.29% 2.78% 2.73% 3.19% 3.38% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.50 25.91 29.13 28.85 27.20 33.92 35.15 -32.50%
EPS 2.20 2.96 3.94 3.25 3.10 3.57 3.67 -28.92%
DPS 1.00 0.00 1.40 0.00 1.00 0.00 1.60 -26.92%
NAPS 1.2348 1.2268 1.1972 1.1678 1.1353 1.1202 1.0845 9.04%
Adjusted Per Share Value based on latest NOSH - 549,261
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.37 24.41 27.50 27.19 25.67 32.00 33.14 -32.54%
EPS 2.07 2.79 3.72 3.06 2.93 3.37 3.46 -29.02%
DPS 0.94 0.00 1.32 0.00 0.94 0.00 1.51 -27.11%
NAPS 1.1636 1.1562 1.1303 1.1008 1.0715 1.0569 1.0226 9.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.70 2.00 1.89 1.76 1.85 1.81 1.70 -
P/RPS 8.72 7.72 6.49 6.10 6.80 5.34 4.84 48.11%
P/EPS 77.27 67.57 47.97 54.15 59.68 50.70 46.32 40.70%
EY 1.29 1.48 2.08 1.85 1.68 1.97 2.16 -29.10%
DY 0.59 0.00 0.74 0.00 0.54 0.00 0.94 -26.71%
P/NAPS 1.38 1.63 1.58 1.51 1.63 1.62 1.57 -8.24%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 19/05/16 25/02/16 26/11/15 26/08/15 21/05/15 27/02/15 -
Price 1.77 1.69 1.93 1.93 1.72 1.95 1.81 -
P/RPS 9.08 6.52 6.63 6.69 6.32 5.75 5.15 45.99%
P/EPS 80.45 57.09 48.98 59.38 55.48 54.62 49.32 38.61%
EY 1.24 1.75 2.04 1.68 1.80 1.83 2.03 -28.02%
DY 0.56 0.00 0.73 0.00 0.58 0.00 0.88 -26.03%
P/NAPS 1.43 1.38 1.61 1.65 1.52 1.74 1.67 -9.83%

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