[HSL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.05%
YoY- 0.17%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 498,626 672,120 512,478 550,906 581,830 545,010 407,322 3.42%
PBT 75,346 98,318 94,884 112,642 112,284 102,964 84,366 -1.86%
Tax -18,674 -24,972 -24,140 -28,382 -28,164 -25,840 -21,314 -2.17%
NP 56,672 73,346 70,744 84,260 84,120 77,124 63,052 -1.76%
-
NP to SH 56,670 73,346 70,744 84,260 84,116 77,120 63,048 -1.76%
-
Tax Rate 24.78% 25.40% 25.44% 25.20% 25.08% 25.10% 25.26% -
Total Cost 441,954 598,774 441,734 466,646 497,710 467,886 344,270 4.24%
-
Net Worth 678,063 624,210 561,771 508,331 436,760 372,267 315,789 13.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,982 10,996 13,202 17,738 15,515 13,277 13,180 -2.99%
Div Payout % 19.38% 14.99% 18.66% 21.05% 18.45% 17.22% 20.91% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 678,063 624,210 561,771 508,331 436,760 372,267 315,789 13.56%
NOSH 549,127 549,820 550,108 554,342 554,123 553,228 549,198 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.37% 10.91% 13.80% 15.29% 14.46% 14.15% 15.48% -
ROE 8.36% 11.75% 12.59% 16.58% 19.26% 20.72% 19.97% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 90.80 122.24 93.16 99.38 105.00 98.51 74.17 3.42%
EPS 10.32 13.34 12.86 15.20 15.18 13.94 11.48 -1.75%
DPS 2.00 2.00 2.40 3.20 2.80 2.40 2.40 -2.99%
NAPS 1.2348 1.1353 1.0212 0.917 0.7882 0.6729 0.575 13.57%
Adjusted Per Share Value based on latest NOSH - 554,779
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 85.58 115.35 87.95 94.55 99.85 93.54 69.91 3.42%
EPS 9.73 12.59 12.14 14.46 14.44 13.24 10.82 -1.75%
DPS 1.88 1.89 2.27 3.04 2.66 2.28 2.26 -3.01%
NAPS 1.1637 1.0713 0.9641 0.8724 0.7496 0.6389 0.542 13.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.70 1.85 1.94 2.00 1.58 1.67 1.36 -
P/RPS 1.87 1.51 2.08 2.01 1.50 1.70 1.83 0.36%
P/EPS 16.47 13.87 15.09 13.16 10.41 11.98 11.85 5.63%
EY 6.07 7.21 6.63 7.60 9.61 8.35 8.44 -5.34%
DY 1.18 1.08 1.24 1.60 1.77 1.44 1.76 -6.44%
P/NAPS 1.38 1.63 1.90 2.18 2.00 2.48 2.37 -8.61%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 25/08/10 -
Price 1.77 1.72 1.90 1.82 1.65 1.45 1.56 -
P/RPS 1.95 1.41 2.04 1.83 1.57 1.47 2.10 -1.22%
P/EPS 17.15 12.89 14.77 11.97 10.87 10.40 13.59 3.95%
EY 5.83 7.76 6.77 8.35 9.20 9.61 7.36 -3.80%
DY 1.13 1.16 1.26 1.76 1.70 1.66 1.54 -5.02%
P/NAPS 1.43 1.52 1.86 1.98 2.09 2.15 2.71 -10.09%

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