[HSL] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -14.96%
YoY- -25.95%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 451,102 460,801 461,466 498,546 545,578 567,988 610,530 -18.25%
PBT 58,618 65,324 68,679 75,175 87,908 89,750 96,516 -28.26%
Tax -14,932 -16,373 -17,184 -18,716 -21,540 -21,889 -23,688 -26.46%
NP 43,686 48,951 51,495 56,459 66,368 67,861 72,828 -28.85%
-
NP to SH 43,604 48,884 51,439 56,423 66,351 67,860 72,828 -28.94%
-
Tax Rate 25.47% 25.06% 25.02% 24.90% 24.50% 24.39% 24.54% -
Total Cost 407,416 411,850 409,971 442,087 479,210 500,127 537,702 -16.87%
-
Net Worth 725,252 714,207 712,393 701,128 694,864 678,017 673,703 5.03%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 13,188 13,188 13,184 13,184 13,192 13,192 13,200 -0.06%
Div Payout % 30.25% 26.98% 25.63% 23.37% 19.88% 19.44% 18.13% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 725,252 714,207 712,393 701,128 694,864 678,017 673,703 5.03%
NOSH 582,676 582,676 582,676 582,675 582,675 549,090 549,155 4.02%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.68% 10.62% 11.16% 11.32% 12.16% 11.95% 11.93% -
ROE 6.01% 6.84% 7.22% 8.05% 9.55% 10.01% 10.81% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 82.09 83.86 83.98 90.72 99.28 103.44 111.18 -18.29%
EPS 7.93 8.90 9.36 10.27 12.07 12.36 13.26 -28.99%
DPS 2.40 2.40 2.40 2.40 2.40 2.40 2.40 0.00%
NAPS 1.3198 1.2997 1.2964 1.2759 1.2645 1.2348 1.2268 4.98%
Adjusted Per Share Value based on latest NOSH - 582,675
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 77.42 79.08 79.20 85.56 93.63 97.48 104.78 -18.25%
EPS 7.48 8.39 8.83 9.68 11.39 11.65 12.50 -28.96%
DPS 2.26 2.26 2.26 2.26 2.26 2.26 2.27 -0.29%
NAPS 1.2447 1.2257 1.2226 1.2033 1.1925 1.1636 1.1562 5.03%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.46 1.62 1.69 1.60 1.75 1.70 2.00 -
P/RPS 1.78 1.93 2.01 1.76 1.76 1.64 1.80 -0.74%
P/EPS 18.40 18.21 18.05 15.58 14.49 13.76 15.08 14.17%
EY 5.43 5.49 5.54 6.42 6.90 7.27 6.63 -12.45%
DY 1.64 1.48 1.42 1.50 1.37 1.41 1.20 23.12%
P/NAPS 1.11 1.25 1.30 1.25 1.38 1.38 1.63 -22.57%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 22/08/17 25/05/17 27/02/17 24/11/16 18/08/16 19/05/16 -
Price 1.47 1.45 1.66 1.68 1.70 1.77 1.69 -
P/RPS 1.79 1.73 1.98 1.85 1.71 1.71 1.52 11.50%
P/EPS 18.53 16.30 17.73 16.36 14.08 14.32 12.74 28.34%
EY 5.40 6.14 5.64 6.11 7.10 6.98 7.85 -22.05%
DY 1.63 1.66 1.45 1.43 1.41 1.36 1.42 9.62%
P/NAPS 1.11 1.12 1.28 1.32 1.34 1.43 1.38 -13.49%

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