[HSL] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -10.16%
YoY- 10.9%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 745,856 464,100 540,340 556,796 494,504 369,624 311,512 15.65%
PBT 105,048 88,136 104,332 104,852 94,156 72,804 55,892 11.08%
Tax -26,544 -22,536 -26,352 -26,452 -23,464 -18,640 -14,216 10.96%
NP 78,504 65,600 77,980 78,400 70,692 54,164 41,676 11.12%
-
NP to SH 78,504 65,600 77,980 78,396 70,688 54,164 41,676 11.12%
-
Tax Rate 25.27% 25.57% 25.26% 25.23% 24.92% 25.60% 25.43% -
Total Cost 667,352 398,500 462,360 478,396 423,812 315,460 269,836 16.28%
-
Net Worth 615,827 554,783 497,650 427,838 360,364 304,947 252,194 16.03%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 615,827 554,783 497,650 427,838 360,364 304,947 252,194 16.03%
NOSH 549,747 552,188 555,413 547,458 553,981 550,447 548,368 0.04%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.53% 14.13% 14.43% 14.08% 14.30% 14.65% 13.38% -
ROE 12.75% 11.82% 15.67% 18.32% 19.62% 17.76% 16.53% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 135.67 84.05 97.29 101.71 89.26 67.15 56.81 15.60%
EPS 14.28 11.88 14.04 14.32 12.76 9.84 7.60 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1202 1.0047 0.896 0.7815 0.6505 0.554 0.4599 15.98%
Adjusted Per Share Value based on latest NOSH - 547,458
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 128.01 79.65 92.73 95.56 84.87 63.44 53.46 15.65%
EPS 13.47 11.26 13.38 13.45 12.13 9.30 7.15 11.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0569 0.9521 0.8541 0.7343 0.6185 0.5234 0.4328 16.03%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.81 1.76 1.48 1.57 1.74 1.48 0.48 -
P/RPS 1.33 2.09 1.52 1.54 1.95 2.20 0.84 7.95%
P/EPS 12.68 14.81 10.54 10.96 13.64 15.04 6.32 12.29%
EY 7.89 6.75 9.49 9.12 7.33 6.65 15.83 -10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.75 1.65 2.01 2.67 2.67 1.04 7.66%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 22/05/14 22/05/13 23/05/12 25/05/11 25/05/10 19/05/09 -
Price 1.95 2.03 2.03 1.47 1.67 1.29 0.75 -
P/RPS 1.44 2.42 2.09 1.45 1.87 1.92 1.32 1.46%
P/EPS 13.66 17.09 14.46 10.27 13.09 13.11 9.87 5.56%
EY 7.32 5.85 6.92 9.74 7.64 7.63 10.13 -5.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.02 2.27 1.88 2.57 2.33 1.63 1.09%

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