[HSL] YoY Annualized Quarter 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- -5.28%
YoY- -25.95%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 683,606 610,356 505,907 498,546 654,736 604,721 548,449 3.73%
PBT 74,099 72,152 62,629 75,174 101,237 103,152 113,983 -6.92%
Tax -18,821 -18,313 -16,015 -18,716 -25,039 -26,225 -28,781 -6.83%
NP 55,278 53,839 46,614 56,458 76,198 76,927 85,202 -6.95%
-
NP to SH 55,201 53,752 46,531 56,422 76,198 76,927 85,202 -6.97%
-
Tax Rate 25.40% 25.38% 25.57% 24.90% 24.73% 25.42% 25.25% -
Total Cost 628,328 556,517 459,293 442,088 578,538 527,794 463,247 5.20%
-
Net Worth 817,956 775,917 734,429 701,128 657,709 596,335 539,870 7.16%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 13,188 13,188 13,188 13,188 13,184 15,396 18,810 -5.74%
Div Payout % 23.89% 24.54% 28.34% 23.37% 17.30% 20.01% 22.08% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 817,956 775,917 734,429 701,128 657,709 596,335 539,870 7.16%
NOSH 582,676 582,676 582,676 582,675 549,372 549,871 553,259 0.86%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.09% 8.82% 9.21% 11.32% 11.64% 12.72% 15.54% -
ROE 6.75% 6.93% 6.34% 8.05% 11.59% 12.90% 15.78% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 124.40 111.07 92.06 90.72 119.18 109.98 99.13 3.85%
EPS 10.05 9.78 8.47 10.27 13.87 13.99 15.40 -6.86%
DPS 2.40 2.40 2.40 2.40 2.40 2.80 3.40 -5.63%
NAPS 1.4885 1.412 1.3365 1.2759 1.1972 1.0845 0.9758 7.28%
Adjusted Per Share Value based on latest NOSH - 582,675
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 117.32 104.75 86.82 85.56 112.37 103.78 94.13 3.73%
EPS 9.47 9.23 7.99 9.68 13.08 13.20 14.62 -6.97%
DPS 2.26 2.26 2.26 2.26 2.26 2.64 3.23 -5.77%
NAPS 1.4038 1.3316 1.2604 1.2033 1.1288 1.0234 0.9265 7.16%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.33 1.35 1.43 1.60 1.89 1.70 1.87 -
P/RPS 1.07 1.22 1.55 1.76 1.59 1.55 1.89 -9.04%
P/EPS 13.24 13.80 16.89 15.58 13.63 12.15 12.14 1.45%
EY 7.55 7.25 5.92 6.42 7.34 8.23 8.24 -1.44%
DY 1.80 1.78 1.68 1.50 1.27 1.65 1.82 -0.18%
P/NAPS 0.89 0.96 1.07 1.25 1.58 1.57 1.92 -12.02%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 27/02/18 27/02/17 25/02/16 27/02/15 27/02/14 -
Price 1.28 1.58 1.64 1.68 1.93 1.81 1.73 -
P/RPS 1.03 1.42 1.78 1.85 1.62 1.65 1.75 -8.45%
P/EPS 12.74 16.15 19.37 16.36 13.91 12.94 11.23 2.12%
EY 7.85 6.19 5.16 6.11 7.19 7.73 8.90 -2.06%
DY 1.88 1.52 1.46 1.43 1.24 1.55 1.97 -0.77%
P/NAPS 0.86 1.12 1.23 1.32 1.61 1.67 1.77 -11.32%

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