[HSL] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -23.01%
YoY- -15.88%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 420,716 569,036 745,856 464,100 540,340 556,796 494,504 -2.65%
PBT 60,180 86,164 105,048 88,136 104,332 104,852 94,156 -7.18%
Tax -15,016 -21,144 -26,544 -22,536 -26,352 -26,452 -23,464 -7.16%
NP 45,164 65,020 78,504 65,600 77,980 78,400 70,692 -7.18%
-
NP to SH 45,084 65,020 78,504 65,600 77,980 78,396 70,688 -7.21%
-
Tax Rate 24.95% 24.54% 25.27% 25.57% 25.26% 25.23% 24.92% -
Total Cost 375,552 504,016 667,352 398,500 462,360 478,396 423,812 -1.99%
-
Net Worth 712,393 673,703 615,827 554,783 497,650 427,838 360,364 12.01%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 712,393 673,703 615,827 554,783 497,650 427,838 360,364 12.01%
NOSH 582,676 549,155 549,747 552,188 555,413 547,458 553,981 0.84%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.74% 11.43% 10.53% 14.13% 14.43% 14.08% 14.30% -
ROE 6.33% 9.65% 12.75% 11.82% 15.67% 18.32% 19.62% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 76.56 103.62 135.67 84.05 97.29 101.71 89.26 -2.52%
EPS 8.20 11.84 14.28 11.88 14.04 14.32 12.76 -7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2964 1.2268 1.1202 1.0047 0.896 0.7815 0.6505 12.16%
Adjusted Per Share Value based on latest NOSH - 552,188
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 72.20 97.66 128.01 79.65 92.73 95.56 84.87 -2.65%
EPS 7.74 11.16 13.47 11.26 13.38 13.45 12.13 -7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2226 1.1562 1.0569 0.9521 0.8541 0.7343 0.6185 12.01%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.69 2.00 1.81 1.76 1.48 1.57 1.74 -
P/RPS 2.45 1.93 1.33 2.09 1.52 1.54 1.95 3.87%
P/EPS 20.79 16.89 12.68 14.81 10.54 10.96 13.64 7.27%
EY 4.81 5.92 7.89 6.75 9.49 9.12 7.33 -6.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.63 1.62 1.75 1.65 2.01 2.67 -11.29%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 19/05/16 21/05/15 22/05/14 22/05/13 23/05/12 25/05/11 -
Price 1.66 1.69 1.95 2.03 2.03 1.47 1.67 -
P/RPS 2.40 1.63 1.44 2.42 2.09 1.45 1.87 4.24%
P/EPS 20.42 14.27 13.66 17.09 14.46 10.27 13.09 7.68%
EY 4.90 7.01 7.32 5.85 6.92 9.74 7.64 -7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.38 1.74 2.02 2.27 1.88 2.57 -10.95%

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