[HSL] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 8.32%
YoY- 9.41%
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 604,578 390,896 644,260 572,006 423,136 498,626 672,120 -1.74%
PBT 48,246 31,056 81,136 74,778 55,644 75,346 98,318 -11.17%
Tax -12,496 -7,966 -20,006 -18,900 -13,988 -18,674 -24,972 -10.88%
NP 35,750 23,090 61,130 55,878 41,656 56,672 73,346 -11.27%
-
NP to SH 35,702 23,012 61,040 55,790 41,592 56,670 73,346 -11.29%
-
Tax Rate 25.90% 25.65% 24.66% 25.27% 25.14% 24.78% 25.40% -
Total Cost 568,828 367,806 583,130 516,128 381,480 441,954 598,774 -0.85%
-
Net Worth 860,323 829,440 798,777 755,036 714,207 678,063 624,210 5.48%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 10,990 10,990 10,990 10,982 10,996 -
Div Payout % - - 18.01% 19.70% 26.42% 19.38% 14.99% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 860,323 829,440 798,777 755,036 714,207 678,063 624,210 5.48%
NOSH 582,676 582,676 582,676 582,676 582,676 549,127 549,820 0.97%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.91% 5.91% 9.49% 9.77% 9.84% 11.37% 10.91% -
ROE 4.15% 2.77% 7.64% 7.39% 5.82% 8.36% 11.75% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 110.02 71.13 117.24 104.09 77.00 90.80 122.24 -1.73%
EPS 6.50 4.18 11.10 10.16 7.56 10.32 13.34 -11.28%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 2.00 -
NAPS 1.5656 1.5094 1.4536 1.374 1.2997 1.2348 1.1353 5.49%
Adjusted Per Share Value based on latest NOSH - 582,676
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 103.76 67.09 110.57 98.17 72.62 85.58 115.35 -1.74%
EPS 6.13 3.95 10.48 9.57 7.14 9.73 12.59 -11.29%
DPS 0.00 0.00 1.89 1.89 1.89 1.88 1.89 -
NAPS 1.4765 1.4235 1.3709 1.2958 1.2257 1.1637 1.0713 5.48%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.97 1.04 1.35 1.40 1.62 1.70 1.85 -
P/RPS 0.88 1.46 1.15 1.34 2.10 1.87 1.51 -8.59%
P/EPS 14.93 24.83 12.15 13.79 21.40 16.47 13.87 1.23%
EY 6.70 4.03 8.23 7.25 4.67 6.07 7.21 -1.21%
DY 0.00 0.00 1.48 1.43 1.23 1.18 1.08 -
P/NAPS 0.62 0.69 0.93 1.02 1.25 1.38 1.63 -14.86%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/09/21 06/08/20 22/08/19 16/08/18 22/08/17 18/08/16 26/08/15 -
Price 0.975 1.07 1.36 1.45 1.45 1.77 1.72 -
P/RPS 0.89 1.50 1.16 1.39 1.88 1.95 1.41 -7.37%
P/EPS 15.01 25.55 12.24 14.28 19.16 17.15 12.89 2.56%
EY 6.66 3.91 8.17 7.00 5.22 5.83 7.76 -2.51%
DY 0.00 0.00 1.47 1.38 1.38 1.13 1.16 -
P/NAPS 0.62 0.71 0.94 1.06 1.12 1.43 1.52 -13.87%

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