[HSL] QoQ Quarter Result on 31-Mar-2016 [#1]

Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -25.0%
YoY- -17.18%
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 113,205 136,028 107,054 142,259 160,237 158,438 149,596 -16.88%
PBT 15,685 21,817 16,132 21,541 28,418 23,659 22,898 -22.20%
Tax -3,920 -5,459 -4,051 -5,286 -6,744 -5,808 -5,850 -23.33%
NP 11,765 16,358 12,081 16,255 21,674 17,851 17,048 -21.81%
-
NP to SH 11,746 16,342 12,080 16,255 21,674 17,851 17,048 -21.90%
-
Tax Rate 24.99% 25.02% 25.11% 24.54% 23.73% 24.55% 25.55% -
Total Cost 101,440 119,670 94,973 126,004 138,563 140,587 132,548 -16.26%
-
Net Worth 701,128 694,864 678,017 673,703 658,581 641,427 624,341 8.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,693 - 5,490 - 7,701 - 5,499 24.95%
Div Payout % 65.50% - 45.45% - 35.53% - 32.26% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 701,128 694,864 678,017 673,703 658,581 641,427 624,341 8.00%
NOSH 582,675 582,675 549,090 549,155 550,101 549,261 549,935 3.91%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.39% 12.03% 11.28% 11.43% 13.53% 11.27% 11.40% -
ROE 1.68% 2.35% 1.78% 2.41% 3.29% 2.78% 2.73% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.60 24.75 19.50 25.91 29.13 28.85 27.20 -16.84%
EPS 2.14 2.97 2.20 2.96 3.94 3.25 3.10 -21.80%
DPS 1.40 0.00 1.00 0.00 1.40 0.00 1.00 25.01%
NAPS 1.2759 1.2645 1.2348 1.2268 1.1972 1.1678 1.1353 8.05%
Adjusted Per Share Value based on latest NOSH - 549,155
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.43 23.35 18.37 24.41 27.50 27.19 25.67 -16.87%
EPS 2.02 2.80 2.07 2.79 3.72 3.06 2.93 -21.87%
DPS 1.32 0.00 0.94 0.00 1.32 0.00 0.94 25.27%
NAPS 1.2033 1.1925 1.1636 1.1562 1.1303 1.1008 1.0715 8.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.60 1.75 1.70 2.00 1.89 1.76 1.85 -
P/RPS 7.77 7.07 8.72 7.72 6.49 6.10 6.80 9.25%
P/EPS 74.85 58.85 77.27 67.57 47.97 54.15 59.68 16.21%
EY 1.34 1.70 1.29 1.48 2.08 1.85 1.68 -13.93%
DY 0.87 0.00 0.59 0.00 0.74 0.00 0.54 37.23%
P/NAPS 1.25 1.38 1.38 1.63 1.58 1.51 1.63 -16.15%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 18/08/16 19/05/16 25/02/16 26/11/15 26/08/15 -
Price 1.68 1.70 1.77 1.69 1.93 1.93 1.72 -
P/RPS 8.16 6.87 9.08 6.52 6.63 6.69 6.32 18.48%
P/EPS 78.60 57.16 80.45 57.09 48.98 59.38 55.48 26.00%
EY 1.27 1.75 1.24 1.75 2.04 1.68 1.80 -20.66%
DY 0.83 0.00 0.56 0.00 0.73 0.00 0.58 26.85%
P/NAPS 1.32 1.34 1.43 1.38 1.61 1.65 1.52 -8.93%

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