[HSL] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 29.23%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 625,519 538,316 683,606 610,356 505,907 498,546 654,736 -0.75%
PBT 54,880 43,488 74,099 72,152 62,629 75,174 101,237 -9.69%
Tax -13,428 -10,650 -18,821 -18,313 -16,015 -18,716 -25,039 -9.85%
NP 41,452 32,838 55,278 53,839 46,614 56,458 76,198 -9.64%
-
NP to SH 41,403 32,039 55,201 53,752 46,531 56,422 76,198 -9.65%
-
Tax Rate 24.47% 24.49% 25.40% 25.38% 25.57% 24.90% 24.73% -
Total Cost 584,067 505,478 628,328 556,517 459,293 442,088 578,538 0.15%
-
Net Worth 884,117 842,299 817,956 775,917 734,429 701,128 657,709 5.04%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 13,188 13,188 13,188 13,188 13,184 -
Div Payout % - - 23.89% 24.54% 28.34% 23.37% 17.30% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 884,117 842,299 817,956 775,917 734,429 701,128 657,709 5.04%
NOSH 582,676 582,676 582,676 582,676 582,676 582,675 549,372 0.98%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.63% 6.10% 8.09% 8.82% 9.21% 11.32% 11.64% -
ROE 4.68% 3.80% 6.75% 6.93% 6.34% 8.05% 11.59% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 113.83 97.96 124.40 111.07 92.06 90.72 119.18 -0.76%
EPS 7.53 5.83 10.05 9.78 8.47 10.27 13.87 -9.67%
DPS 0.00 0.00 2.40 2.40 2.40 2.40 2.40 -
NAPS 1.6089 1.5328 1.4885 1.412 1.3365 1.2759 1.1972 5.04%
Adjusted Per Share Value based on latest NOSH - 582,676
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 107.35 92.39 117.32 104.75 86.82 85.56 112.37 -0.75%
EPS 7.11 5.50 9.47 9.23 7.99 9.68 13.08 -9.65%
DPS 0.00 0.00 2.26 2.26 2.26 2.26 2.26 -
NAPS 1.5173 1.4456 1.4038 1.3316 1.2604 1.2033 1.1288 5.04%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.31 1.00 1.33 1.35 1.43 1.60 1.89 -
P/RPS 1.15 1.02 1.07 1.22 1.55 1.76 1.59 -5.25%
P/EPS 17.39 17.15 13.24 13.80 16.89 15.58 13.63 4.14%
EY 5.75 5.83 7.55 7.25 5.92 6.42 7.34 -3.98%
DY 0.00 0.00 1.80 1.78 1.68 1.50 1.27 -
P/NAPS 0.81 0.65 0.89 0.96 1.07 1.25 1.58 -10.52%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 27/02/20 26/02/19 27/02/18 27/02/17 25/02/16 -
Price 1.35 0.97 1.28 1.58 1.64 1.68 1.93 -
P/RPS 1.19 0.99 1.03 1.42 1.78 1.85 1.62 -5.00%
P/EPS 17.92 16.64 12.74 16.15 19.37 16.36 13.91 4.30%
EY 5.58 6.01 7.85 6.19 5.16 6.11 7.19 -4.13%
DY 0.00 0.00 1.88 1.52 1.46 1.43 1.24 -
P/NAPS 0.84 0.63 0.86 1.12 1.23 1.32 1.61 -10.26%

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