[HSL] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -14.02%
YoY- -0.53%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 569,036 745,856 464,100 540,340 556,796 494,504 369,624 7.44%
PBT 86,164 105,048 88,136 104,332 104,852 94,156 72,804 2.84%
Tax -21,144 -26,544 -22,536 -26,352 -26,452 -23,464 -18,640 2.12%
NP 65,020 78,504 65,600 77,980 78,400 70,692 54,164 3.08%
-
NP to SH 65,020 78,504 65,600 77,980 78,396 70,688 54,164 3.08%
-
Tax Rate 24.54% 25.27% 25.57% 25.26% 25.23% 24.92% 25.60% -
Total Cost 504,016 667,352 398,500 462,360 478,396 423,812 315,460 8.11%
-
Net Worth 673,703 615,827 554,783 497,650 427,838 360,364 304,947 14.10%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 673,703 615,827 554,783 497,650 427,838 360,364 304,947 14.10%
NOSH 549,155 549,747 552,188 555,413 547,458 553,981 550,447 -0.03%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.43% 10.53% 14.13% 14.43% 14.08% 14.30% 14.65% -
ROE 9.65% 12.75% 11.82% 15.67% 18.32% 19.62% 17.76% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 103.62 135.67 84.05 97.29 101.71 89.26 67.15 7.49%
EPS 11.84 14.28 11.88 14.04 14.32 12.76 9.84 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2268 1.1202 1.0047 0.896 0.7815 0.6505 0.554 14.15%
Adjusted Per Share Value based on latest NOSH - 555,413
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 97.66 128.01 79.65 92.73 95.56 84.87 63.44 7.44%
EPS 11.16 13.47 11.26 13.38 13.45 12.13 9.30 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1562 1.0569 0.9521 0.8541 0.7343 0.6185 0.5234 14.10%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.00 1.81 1.76 1.48 1.57 1.74 1.48 -
P/RPS 1.93 1.33 2.09 1.52 1.54 1.95 2.20 -2.15%
P/EPS 16.89 12.68 14.81 10.54 10.96 13.64 15.04 1.95%
EY 5.92 7.89 6.75 9.49 9.12 7.33 6.65 -1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.62 1.75 1.65 2.01 2.67 2.67 -7.88%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 21/05/15 22/05/14 22/05/13 23/05/12 25/05/11 25/05/10 -
Price 1.69 1.95 2.03 2.03 1.47 1.67 1.29 -
P/RPS 1.63 1.44 2.42 2.09 1.45 1.87 1.92 -2.68%
P/EPS 14.27 13.66 17.09 14.46 10.27 13.09 13.11 1.42%
EY 7.01 7.32 5.85 6.92 9.74 7.64 7.63 -1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.74 2.02 2.27 1.88 2.57 2.33 -8.35%

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