[HSL] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.05%
YoY- 19.67%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 527,032 420,716 569,036 745,856 464,100 540,340 556,796 -0.91%
PBT 74,144 60,180 86,164 105,048 88,136 104,332 104,852 -5.60%
Tax -18,944 -15,016 -21,144 -26,544 -22,536 -26,352 -26,452 -5.40%
NP 55,200 45,164 65,020 78,504 65,600 77,980 78,400 -5.67%
-
NP to SH 55,108 45,084 65,020 78,504 65,600 77,980 78,396 -5.70%
-
Tax Rate 25.55% 24.95% 24.54% 25.27% 25.57% 25.26% 25.23% -
Total Cost 471,832 375,552 504,016 667,352 398,500 462,360 478,396 -0.22%
-
Net Worth 748,607 712,393 673,703 615,827 554,783 497,650 427,838 9.76%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 748,607 712,393 673,703 615,827 554,783 497,650 427,838 9.76%
NOSH 582,676 582,676 549,155 549,747 552,188 555,413 547,458 1.04%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.47% 10.74% 11.43% 10.53% 14.13% 14.43% 14.08% -
ROE 7.36% 6.33% 9.65% 12.75% 11.82% 15.67% 18.32% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 95.91 76.56 103.62 135.67 84.05 97.29 101.71 -0.97%
EPS 10.04 8.20 11.84 14.28 11.88 14.04 14.32 -5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3623 1.2964 1.2268 1.1202 1.0047 0.896 0.7815 9.69%
Adjusted Per Share Value based on latest NOSH - 549,747
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 90.45 72.20 97.66 128.01 79.65 92.73 95.56 -0.91%
EPS 9.46 7.74 11.16 13.47 11.26 13.38 13.45 -5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2848 1.2226 1.1562 1.0569 0.9521 0.8541 0.7343 9.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.44 1.69 2.00 1.81 1.76 1.48 1.57 -
P/RPS 1.50 2.45 1.93 1.33 2.09 1.52 1.54 -0.43%
P/EPS 14.36 20.79 16.89 12.68 14.81 10.54 10.96 4.60%
EY 6.96 4.81 5.92 7.89 6.75 9.49 9.12 -4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.30 1.63 1.62 1.75 1.65 2.01 -10.11%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 19/05/16 21/05/15 22/05/14 22/05/13 23/05/12 -
Price 1.36 1.66 1.69 1.95 2.03 2.03 1.47 -
P/RPS 1.42 2.40 1.63 1.44 2.42 2.09 1.45 -0.34%
P/EPS 13.56 20.42 14.27 13.66 17.09 14.46 10.27 4.73%
EY 7.37 4.90 7.01 7.32 5.85 6.92 9.74 -4.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.28 1.38 1.74 2.02 2.27 1.88 -9.98%

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