[HSL] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 22.03%
YoY- 2.26%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 187,634 173,842 175,411 146,719 151,061 173,291 154,245 13.91%
PBT 13,702 19,829 21,811 18,757 15,267 19,496 18,852 -19.11%
Tax -3,559 -5,259 -5,359 -4,644 -3,700 -5,163 -4,713 -17.03%
NP 10,143 14,570 16,452 14,113 11,567 14,333 14,139 -19.81%
-
NP to SH 10,124 14,557 16,432 14,088 11,545 14,312 14,118 -19.83%
-
Tax Rate 25.97% 26.52% 24.57% 24.76% 24.24% 26.48% 25.00% -
Total Cost 177,491 159,272 158,959 132,606 139,494 158,958 140,106 17.02%
-
Net Worth 817,956 813,340 798,777 790,040 775,917 769,323 755,036 5.46%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 7,693 - 5,495 - 7,693 - 5,495 25.06%
Div Payout % 75.99% - 33.44% - 66.64% - 38.92% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 817,956 813,340 798,777 790,040 775,917 769,323 755,036 5.46%
NOSH 582,676 582,676 582,676 582,676 582,676 582,676 582,676 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.41% 8.38% 9.38% 9.62% 7.66% 8.27% 9.17% -
ROE 1.24% 1.79% 2.06% 1.78% 1.49% 1.86% 1.87% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 34.15 31.64 31.92 26.70 27.49 31.54 28.07 13.92%
EPS 1.85 2.65 2.99 2.56 2.10 2.60 2.57 -19.63%
DPS 1.40 0.00 1.00 0.00 1.40 0.00 1.00 25.06%
NAPS 1.4885 1.4801 1.4536 1.4377 1.412 1.40 1.374 5.46%
Adjusted Per Share Value based on latest NOSH - 582,676
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 32.20 29.84 30.10 25.18 25.93 29.74 26.47 13.91%
EPS 1.74 2.50 2.82 2.42 1.98 2.46 2.42 -19.69%
DPS 1.32 0.00 0.94 0.00 1.32 0.00 0.94 25.32%
NAPS 1.4038 1.3959 1.3709 1.3559 1.3316 1.3203 1.2958 5.46%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.33 1.34 1.35 1.42 1.35 1.38 1.40 -
P/RPS 3.90 4.24 4.23 5.32 4.91 4.38 4.99 -15.11%
P/EPS 72.19 50.58 45.15 55.39 64.26 52.99 54.49 20.56%
EY 1.39 1.98 2.22 1.81 1.56 1.89 1.84 -17.01%
DY 1.05 0.00 0.74 0.00 1.04 0.00 0.71 29.71%
P/NAPS 0.89 0.91 0.93 0.99 0.96 0.99 1.02 -8.66%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 18/11/19 22/08/19 23/05/19 26/02/19 29/11/18 16/08/18 -
Price 1.28 1.31 1.36 1.38 1.58 1.34 1.45 -
P/RPS 3.75 4.14 4.26 5.17 5.75 4.25 5.17 -19.22%
P/EPS 69.48 49.45 45.48 53.83 75.20 51.45 56.44 14.81%
EY 1.44 2.02 2.20 1.86 1.33 1.94 1.77 -12.81%
DY 1.09 0.00 0.74 0.00 0.89 0.00 0.69 35.52%
P/NAPS 0.86 0.89 0.94 0.96 1.12 0.96 1.06 -12.97%

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